0.345
Revenue¥B
1.452
1.510
1.559
1.573
1.596
1.632
1.707
1.782
1.819
1.845
0.360
2.94%
2.51%
32
5.22
Revenue growth%
10.90
12.54
14.44
11.99
13.35
15.58
18.36
17.85
19.95
19.72
3.45
18.36
15.01
38
6.22
Gross margin%
3.06
0.40
3.34
0.59
0.40
2.12
3.87
1.92
3.66
6.36
16.82
3.66
2.59
50
13.02
Operating margin%
22.32
20.50
18.96
21.48
23.27
25.11
27.92
30.49
33.10
34.05
17.14
30.49
24.19
50
3.16
Net margin%
19.59
19.09
16.50
14.99
16.95
18.39
19.83
19.28
19.55
19.92
4.83
19.55
19.19
36
28.41
P/E ratio (avg)x
12.89
11.44
11.08
10.35
11.23
12.39
11.27
12.31
12.00
12.36
34.18
12.31
11.72
64
25.39
EV/EBITx
25.74
26.15
29.56
33.51
35.76
41.25
45.66
45.71
52.27
52.54
11.23
45.71
38.50
8
25.82
FCF yield (avg)%
25.06
25.46
27.79
24.96
23.08
21.99
21.59
21.03
21.42
19.67
2.53
21.42
22.53
15
6.54
FCF margin%
25.32
25.94
26.86
29.61
26.70
28.05
26.09
24.77
22.50
22.82
5.23
24.77
26.01
33
0.564
FCF / Net incomex
1.197
1.244
1.177
1.254
1.151
1.260
1.331
1.190
1.296
1.199
0.347
1.260
1.221
13
9.61
ROIC%
1.95
3.51
2.25
0.40
0.40
2.78
1.38
0.49
0.69
0.40
23.99
0.69
1.04
18
5.87
Return on equity%
0.40
2.85
1.01
3.10
4.01
2.89
3.76
1.60
0.52
1.98
9.84
1.98
2.42
9
6.78
Return on assets%
21.22
18.63
18.92
17.09
19.05
16.64
16.59
13.87
14.26
12.90
3.09
14.26
16.87
34
4.78
EPS¥
1.59
1.61
1.81
1.63
1.66
1.66
1.73
1.84
1.64
1.73
4.99
0.90%
1.22%
—
29.86
EPS growth%
16.15
16.66
18.17
16.03
18.27
19.17
19.64
17.40
15.19
14.93
2.61
17.40
17.03
15
3.75
Bookvalue per sh¥
1.87
1.75
1.97
1.99
1.94
2.04
2.12
2.43
2.45
2.33
4.40
3.74%
3.77%
—
1.06
FCF per share¥
1.12
1.16
1.25
1.33
1.24
1.25
1.13
1.04
1.00
0.93
1.93
(5.72%)
(2.83%)
—
3.33
Dividend per sh¥
4.17
4.52
5.01
4.92
5.74
6.67
6.99
7.79
9.06
9.33
0.75
10.20%
7.89%
—
28.24
Div yield (avg)%
5.57
2.59
0.93
2.27
3.72
5.24
6.68
8.69
11.01
13.14
5.22
8.69
5.41
32
4.21
Payout ratio%
10.70
13.17
13.11
12.60
9.69
10.24
12.86
12.50
10.20
10.37
14.39
10.37
11.60
93
146.4
Shares (diluted)M
125.6
136.5
139.2
133.2
125.7
119.1
111.6
112.0
96.89
103.5
139.9
(3.81%)
(1.41%)
93
23.92
Buyback yield%
25.99
23.63
22.29
25.18
25.55
26.10
23.42
24.46
23.02
25.10
20.37
24.46
24.78
45
0.360
D/E ratiox
1.615
1.605
1.558
1.653
1.635
1.548
1.571
1.749
1.809
1.703
0.881
1.703
1.625
16
874.5
Enterprise value¥M
695.0
701.1
761.3
741.1
803.7
736.3
695.3
655.4
689.6
647.7
468.3
(4.22%)
(1.77%)
13
1.164
LT debt¥B
1.052
0.963
0.909
0.952
0.852
0.821
0.764
0.756
0.733
0.673
0.275
(4.61%)
(4.24%)
88
Revenue
¥1.845B
2.51%
1.00×
Cost of revenue
¥781.9M
2.61%
1.01×
Operating expenses
¥463.2M
2.83%
1.03×
Cash and investments
19.75%
Spread over hurdle
80.34%