1.885
Revenue¥B
0.908
0.985
1.073
1.157
1.226
1.286
1.402
1.533
1.601
1.673
2.023
6.41%
6.91%
21
27.07
Revenue growth%
22.83
25.32
24.93
24.26
24.46
22.92
23.71
25.62
27.86
26.15
25.36
25.62
24.70
69
23.73
Gross margin%
22.59
24.18
22.97
21.76
20.78
18.18
16.79
16.08
14.97
14.41
9.19
16.08
19.48
48
25.07
Operating margin%
20.61
18.83
18.94
21.46
24.43
22.57
22.21
19.77
18.87
16.32
3.72
19.77
20.19
81
22.53
Net margin%
0.40
1.29
3.12
2.77
1.29
2.98
0.40
0.40
2.05
2.19
18.40
2.05
1.67
38
17.66
P/E ratio (avg)x
19.17
20.70
19.38
19.28
18.73
17.30
17.50
16.98
17.27
15.30
19.30
17.27
18.11
31
17.80
EV/EBITx
43.42
43.12
47.92
55.55
61.32
66.51
67.53
78.51
86.95
99.07
15.47
78.51
63.92
30
25.95
FCF yield (avg)%
11.24
13.74
14.23
15.36
14.65
15.26
16.45
15.56
17.66
16.56
22.82
16.45
15.31
47
26.85
FCF margin%
28.58
29.40
27.94
28.48
26.49
27.51
27.33
24.56
26.29
23.98
21.39
26.29
27.42
27
1.583
FCF / Net incomex
0.364
0.335
0.325
0.305
0.297
0.331
0.370
0.406
0.369
0.413
0.126
0.370
0.349
85
14.33
ROIC%
17.11
16.64
15.80
12.86
11.78
11.40
9.43
7.74
7.16
6.23
18.79
7.74
11.59
38
28.59
Return on equity%
30.42
28.52
29.57
27.26
28.54
28.20
30.95
31.97
29.81
32.81
15.25
30.95
29.69
50
25.55
Return on assets%
23.95
25.36
25.33
24.67
25.72
28.72
26.86
29.68
29.79
28.73
2.31
28.73
26.29
67
4.80
EPS¥
2.98
2.99
3.24
3.41
3.57
3.09
3.19
3.46
3.25
3.34
5.01
(1.32%)
0.03%
—
17.02
EPS growth%
28.96
31.36
30.50
29.35
30.44
27.75
29.88
29.28
28.84
31.67
11.29
29.28
29.61
89
1.69
Bookvalue per sh¥
5.18
5.66
5.18
5.38
5.28
5.80
5.70
5.59
5.56
5.57
4.30
1.07%
0.55%
—
2.32
FCF per share¥
12.82
12.81
13.63
15.51
14.76
17.13
17.59
17.10
18.90
22.16
3.34
8.46%
7.34%
—
8.09
Dividend per sh¥
6.25
6.99
7.32
6.65
7.14
7.63
8.17
7.92
8.79
9.39
6.27
5.63%
3.63%
—
19.71
Div yield (avg)%
28.82
28.97
27.84
25.78
23.79
25.93
24.19
26.78
25.10
25.30
18.54
25.30
25.86
77
21.71
Payout ratio%
5.65
5.34
7.30
8.46
7.05
6.48
6.00
6.98
8.28
8.36
10.35
6.98
7.02
52
171.7
Shares (diluted)M
170.8
177.1
180.7
191.1
195.9
219.8
220.0
249.4
242.9
232.8
169.0
3.51%
4.16%
36
6.90
Buyback yield%
17.59
18.30
16.94
15.47
18.47
20.30
23.18
25.34
25.96
23.99
24.67
23.99
19.38
6
1.489
D/E ratiox
1.681
1.983
2.222
2.254
2.738
2.904
3.279
3.862
4.342
4.939
1.217
3.862
2.821
34
0.082
Enterprise value¥B
1.053
1.083
1.247
1.246
1.378
1.495
1.538
1.728
1.859
2.062
1.522
8.39%
7.08%
66
0.308
LT debt¥B
1.496
1.495
1.759
1.705
1.858
1.846
1.743
1.753
1.988
2.083
1.084
2.31%
3.29%
58
Revenue
¥1.673B
6.91%
1.00×
Cost of revenue
¥1.112B
6.97%
1.01×
Operating expenses
¥210.3M
7.74%
1.08×
Cash and investments
14.18%
Spread over hurdle
(2.40%)