0.227
Revenue¥B
1.311
1.350
1.406
1.459
1.516
1.565
1.638
1.660
1.716
1.744
0.246
2.84%
3.02%
83
25.91
Revenue growth%
7.48
5.39
3.91
3.45
4.99
2.76
0.40
0.40
0.40
3.38
14.00
0.40
3.41
43
12.61
Gross margin%
9.63
9.24
7.01
8.95
11.58
13.48
15.14
17.52
15.84
13.84
15.68
15.14
12.53
61
17.98
Operating margin%
17.96
16.07
13.10
15.99
16.00
16.86
16.06
13.17
15.05
16.18
14.98
16.06
16.03
38
27.25
Net margin%
6.04
6.90
5.84
8.54
10.33
7.39
10.38
7.63
10.44
11.32
9.79
10.38
8.09
35
9.334
P/E ratio (avg)x
14.14
12.56
11.54
11.06
10.69
9.775
10.34
10.14
9.545
8.733
13.14
9.775
10.52
51
20.90
EV/EBITx
14.12
15.27
15.34
16.57
14.93
14.27
14.69
14.18
13.35
13.79
26.78
14.18
14.48
88
26.44
FCF yield (avg)%
28.86
26.71
26.50
25.51
28.05
25.25
26.38
29.23
30.84
31.87
5.65
29.23
27.38
27
13.94
FCF margin%
22.56
25.53
23.80
23.20
25.51
24.87
24.57
26.65
28.22
30.62
3.43
26.65
25.19
49
1.795
FCF / Net incomex
2.425
2.377
2.423
2.549
2.629
2.554
2.982
3.263
3.858
4.459
0.739
3.263
2.592
37
12.99
ROIC%
14.70
13.05
10.80
10.57
8.62
8.11
7.22
5.36
5.44
5.76
2.67
5.76
8.36
50
6.06
Return on equity%
24.13
25.74
23.16
25.92
23.48
25.35
27.76
25.07
23.44
21.72
12.19
25.07
24.60
51
10.87
Return on assets%
19.94
21.06
23.61
25.14
27.67
27.93
28.72
29.06
28.77
31.41
16.64
28.77
27.80
56
2.47
EPS¥
2.02
2.18
2.52
2.99
2.94
3.17
3.68
3.72
3.99
4.57
2.72
9.24%
9.74%
—
24.41
EPS growth%
18.58
20.31
22.68
24.54
25.70
28.68
30.06
28.02
29.69
29.59
7.83
29.59
26.86
12
2.28
Bookvalue per sh¥
2.85
3.07
3.47
3.65
4.26
4.24
4.20
4.28
4.58
4.67
1.52
1.83%
5.89%
—
3.10
FCF per share¥
2.17
2.18
2.24
2.35
2.17
2.11
1.94
1.89
1.78
1.69
2.17
(4.96%)
(3.00%)
—
2.03
Dividend per sh¥
1.24
1.10
1.14
0.97
0.90
0.97
0.85
0.85
0.92
0.93
0.66
0.72%
(2.14%)
—
6.12
Div yield (avg)%
22.28
24.48
21.88
20.45
20.03
20.99
23.56
24.61
22.15
20.92
4.77
22.15
22.02
93
15.34
Payout ratio%
9.01
9.89
9.91
9.62
6.78
6.53
7.24
8.68
6.77
7.63
14.42
7.24
8.15
36
436.8
Shares (diluted)M
388.9
365.0
361.8
359.7
395.8
409.9
445.6
476.2
471.2
477.1
424.3
3.80%
2.68%
51
7.13
Buyback yield%
21.97
20.19
22.04
23.51
25.31
22.74
24.79
22.97
21.46
22.15
24.98
22.74
22.44
40
0.131
D/E ratiox
1.767
1.626
1.764
1.856
1.815
1.623
1.584
1.586
1.449
1.497
1.720
1.584
1.625
12
0.894
Enterprise value¥B
1.308
1.303
1.330
1.405
1.316
1.420
1.504
1.574
1.594
1.370
0.405
0.79%
1.14%
87
0.835
LT debt¥B
0.615
0.647
0.765
0.803
0.844
0.884
0.981
0.951
0.969
1.054
0.461
4.54%
5.67%
52
Revenue
¥1.744B
3.02%
1.00×
Cost of revenue
¥1.120B
2.86%
0.98×
Operating expenses
¥203.3M
3.05%
1.00×
Cash and investments
16.83%
Spread over hurdle
48.22%