0.715
Revenue¥B
1.915
1.928
1.927
1.910
1.925
1.972
2.007
2.050
2.083
2.113
0.735
1.88%
0.97%
8
7.66
Revenue growth%
35.44
33.69
30.83
31.74
29.62
32.25
30.45
28.36
30.30
31.57
21.58
30.45
31.20
91
22.46
Gross margin%
22.57
20.11
17.63
19.91
19.48
20.53
21.56
22.64
21.47
21.70
6.13
21.56
21.00
7
18.65
Operating margin%
22.20
22.00
24.01
26.72
25.65
24.31
22.71
20.08
21.92
20.46
17.42
21.92
22.45
11
26.47
Net margin%
35.94
36.95
36.20
38.43
39.41
36.95
39.05
39.63
40.46
40.10
28.21
39.63
38.74
69
9.433
P/E ratio (avg)x
25.44
25.18
27.95
28.80
30.14
28.99
29.78
33.40
35.27
40.41
25.88
33.40
29.39
63
35.40
EV/EBITx
9.987
8.792
9.055
8.313
7.811
7.467
7.725
7.291
7.663
6.758
13.44
7.467
7.768
64
12.71
FCF yield (avg)%
26.92
25.20
25.47
22.71
23.54
24.83
23.41
24.45
25.89
23.23
11.67
24.45
24.64
87
8.09
FCF margin%
16.30
14.77
13.17
13.38
10.81
12.77
13.61
14.22
12.16
9.40
8.58
12.77
13.28
77
1.143
FCF / Net incomex
1.280
1.407
1.600
1.838
2.038
2.017
2.005
2.193
2.210
2.227
1.553
2.193
2.011
85
24.53
ROIC%
13.68
11.03
12.75
9.93
12.23
9.53
8.80
9.27
9.09
6.23
20.45
9.09
9.73
83
27.28
Return on equity%
0.40
3.18
4.84
5.52
4.15
3.30
0.86
1.60
0.62
1.66
2.63
1.60
2.42
62
3.22
Return on assets%
23.19
24.39
22.86
24.33
24.16
23.10
23.33
22.13
20.19
18.97
4.75
22.13
23.15
50
3.98
EPS¥
1.73
1.83
1.83
2.00
1.83
1.94
1.97
1.87
1.72
1.88
4.16
0.46%
1.06%
—
2.67
EPS growth%
32.59
35.53
38.21
37.35
34.80
32.94
33.98
33.36
31.63
29.33
23.50
32.94
33.67
94
3.45
Bookvalue per sh¥
1.08
1.07
1.17
1.27
1.25
1.24
1.22
1.21
1.35
1.43
1.79
2.72%
3.57%
—
1.32
FCF per share¥
2.43
2.28
2.61
3.04
3.36
3.34
3.42
3.39
3.57
3.78
2.95
2.42%
5.30%
—
1.34
Dividend per sh¥
3.34
3.65
4.11
4.80
5.14
5.93
6.00
6.38
6.85
7.06
4.07
6.53%
7.59%
—
12.37
Div yield (avg)%
23.24
25.93
25.29
25.90
24.86
25.74
26.94
27.38
25.95
28.53
20.29
26.94
25.92
42
17.37
Payout ratio%
16.93
14.92
15.89
18.58
21.05
18.09
19.64
18.66
17.20
19.14
11.06
18.66
18.34
30
193.7
Shares (diluted)M
197.2
198.6
180.6
175.7
172.8
170.5
184.9
206.9
197.4
222.4
193.5
5.17%
1.33%
71
13.89
Buyback yield%
12.23
15.20
16.23
17.30
20.18
20.30
21.10
23.72
22.18
21.97
17.64
21.97
20.24
20
0.631
D/E ratiox
0.295
0.309
0.320
0.309
0.296
0.303
0.264
0.245
0.211
0.219
0.948
0.245
0.295
77
0.423
Enterprise value¥B
0.271
0.289
0.317
0.289
0.294
0.295
0.292
0.290
0.308
0.314
1.510
1.33%
0.77%
62
1.961
LT debt¥B
1.953
1.921
2.163
1.996
1.871
1.942
2.152
2.113
2.321
2.168
2.041
2.99%
2.48%
62
Revenue
¥2.113B
0.97%
1.00×
Cost of revenue
¥1.455B
1.06%
1.01×
Operating expenses
¥312.9M
1.00%
1.00×
Cash and investments
16.77%
Spread over hurdle
10.75%