0.497
Revenue¥B
1.844
1.883
1.960
2.082
2.170
2.279
2.359
2.412
2.487
2.580
0.515
3.52%
4.07%
9
28.07
Revenue growth%
24.77
25.74
22.89
24.78
25.95
27.31
29.72
30.14
31.62
34.60
26.08
30.14
26.63
24
25.35
Gross margin%
2.12
0.90
0.40
1.52
1.20
2.79
2.30
2.47
3.07
3.13
22.87
2.79
2.21
81
9.97
Operating margin%
24.23
23.86
21.60
18.92
18.03
18.38
17.65
18.13
18.07
19.14
16.39
18.13
18.65
84
15.22
Net margin%
30.73
29.30
31.30
30.61
28.78
27.33
26.20
28.53
30.13
28.25
24.20
28.25
29.04
84
20.56
P/E ratio (avg)x
19.64
20.79
22.57
25.10
28.08
30.61
29.29
27.64
28.00
30.13
9.340
29.29
27.82
24
12.46
EV/EBITx
7.485
6.974
8.081
9.285
10.43
10.96
11.41
10.98
12.71
13.02
12.58
11.41
10.70
33
28.93
FCF yield (avg)%
15.08
15.69
15.89
15.12
14.03
11.17
11.54
13.31
11.53
11.46
26.78
11.53
13.67
47
21.69
FCF margin%
15.67
14.96
13.40
12.73
11.45
13.40
15.96
13.62
13.73
16.58
23.41
13.73
13.67
22
0.547
FCF / Net incomex
1.063
1.098
0.983
1.052
0.898
0.818
0.772
0.682
0.675
0.640
1.232
0.682
0.858
29
22.32
ROIC%
2.06
0.40
0.40
0.57
3.31
1.17
0.40
0.40
0.40
2.71
16.93
0.40
0.49
86
16.25
Return on equity%
7.16
5.32
4.09
2.46
1.84
0.40
2.13
0.40
1.97
3.70
4.80
1.97
2.29
77
16.22
Return on assets%
12.42
14.27
17.08
14.72
14.18
14.66
15.16
13.49
14.63
13.11
23.05
14.63
14.45
77
5.45
EPS¥
2.69
2.66
3.14
3.13
3.68
4.32
4.62
4.79
5.38
5.48
5.95
8.26%
8.35%
—
2.57
EPS growth%
17.89
16.27
16.62
18.61
16.24
13.48
14.19
14.29
13.55
10.84
23.67
13.55
15.26
67
1.71
Bookvalue per sh¥
7.66
7.79
8.35
8.90
9.17
10.34
10.10
9.44
8.54
8.37
6.90
(1.82%)
1.14%
—
4.81
FCF per share¥
8.16
8.62
8.33
7.60
8.21
7.52
7.91
8.38
7.68
7.97
7.46
(0.59%)
(0.82%)
—
6.50
Dividend per sh¥
6.97
6.75
7.08
7.99
8.14
9.39
11.17
12.78
13.58
15.58
4.64
13.87%
9.74%
—
6.28
Div yield (avg)%
4.75
3.65
2.83
4.16
5.20
6.85
7.31
10.27
11.53
10.38
17.40
10.27
6.02
82
7.09
Payout ratio%
11.26
11.38
10.02
11.03
8.79
7.67
5.44
7.31
10.24
12.24
5.37
7.67
10.13
23
211.9
Shares (diluted)M
250.1
273.9
276.4
275.4
316.3
297.7
306.8
298.5
326.9
310.0
209.9
(0.40%)
2.09%
12
24.44
Buyback yield%
26.46
24.27
26.38
24.47
25.30
24.52
22.19
21.49
20.60
21.96
27.23
21.96
24.37
32
1.310
D/E ratiox
0.516
0.537
0.536
0.551
0.601
0.649
0.739
0.689
0.703
0.680
0.171
0.689
0.625
92
1.475
Enterprise value¥B
0.898
0.875
0.917
1.022
1.017
0.983
1.148
1.134
1.101
1.110
0.921
1.77%
1.81%
69
1.310
LT debt¥B
0.278
0.251
0.266
0.278
0.263
0.249
0.265
0.231
0.233
0.231
1.255
(2.58%)
(1.66%)
48
Revenue
¥2.580B
4.07%
1.00×
Cost of revenue
¥1.644B
3.85%
0.98×
Operating expenses
¥553.3M
4.91%
1.08×
Cash and investments
15.11%
Spread over hurdle
(3.06%)