0.326
Revenue¥B
1.202
1.279
1.364
1.463
1.579
1.675
1.828
1.958
2.130
2.264
0.340
7.47%
7.20%
38
26.77
Revenue growth%
4.78
6.30
4.25
5.63
8.40
6.00
3.42
1.63
2.58
3.52
9.86
3.42
4.52
16
22.84
Gross margin%
10.88
12.98
10.61
10.33
10.23
10.28
11.58
14.31
16.51
17.17
11.97
14.31
11.23
14
16.04
Operating margin%
28.56
27.60
28.71
26.33
27.25
28.30
26.44
24.85
24.59
24.42
11.29
24.85
26.84
94
6.41
Net margin%
28.25
26.40
25.20
25.47
24.13
23.89
22.26
19.49
16.72
16.56
18.54
19.49
24.01
91
37.03
P/E ratio (avg)x
26.42
25.03
21.87
19.34
17.86
17.95
16.40
16.05
14.50
13.18
21.30
16.05
17.91
42
37.49
EV/EBITx
27.46
30.29
34.02
33.56
32.07
35.26
35.04
32.39
33.77
34.90
17.68
34.90
33.67
89
13.47
FCF yield (avg)%
20.63
20.18
21.42
21.63
23.38
23.64
24.84
22.76
25.02
24.58
23.03
24.58
23.07
44
9.24
FCF margin%
21.46
18.88
19.01
20.56
21.63
22.09
19.93
18.72
16.35
15.83
29.68
18.72
19.47
62
1.082
FCF / Net incomex
0.600
0.579
0.537
0.595
0.570
0.620
0.605
0.647
0.716
0.723
0.911
0.647
0.602
47
18.60
ROIC%
18.95
20.71
17.82
16.58
16.17
17.77
18.15
20.00
19.39
16.77
3.69
18.15
17.99
44
4.41
Return on equity%
11.49
12.00
11.54
9.30
12.11
14.50
16.60
17.85
18.42
17.76
11.46
17.76
13.31
23
20.64
Return on assets%
4.65
5.44
7.06
7.05
5.23
4.19
4.94
4.71
6.04
5.00
5.64
4.94
5.11
66
3.13
EPS¥
3.55
3.61
3.78
3.80
4.01
4.24
4.63
4.55
4.84
4.44
3.33
2.07%
2.77%
—
11.44
EPS growth%
18.05
19.35
17.32
16.31
16.98
16.36
15.37
14.22
17.12
16.44
24.45
16.36
16.71
26
2.37
Bookvalue per sh¥
6.80
7.64
7.95
8.91
9.08
10.05
11.93
12.54
14.55
15.87
4.33
11.80%
8.97%
—
6.08
FCF per share¥
5.33
6.06
6.73
7.57
8.41
9.53
9.51
9.68
9.62
9.38
3.55
2.22%
7.45%
—
6.28
Dividend per sh¥
9.01
9.20
10.00
9.93
11.31
12.56
12.93
14.27
14.96
15.88
7.53
7.02%
6.41%
—
21.25
Div yield (avg)%
12.16
14.77
14.15
13.98
15.82
15.71
18.22
15.89
16.65
18.98
13.65
16.65
15.76
17
16.08
Payout ratio%
2.71
2.31
5.08
5.07
6.87
5.45
7.18
10.08
9.33
11.41
27.94
9.33
6.16
45
148.0
Shares (diluted)M
170.4
193.7
227.7
272.7
291.9
322.6
326.5
349.8
396.5
449.2
142.7
9.00%
10.44%
13
17.97
Buyback yield%
24.61
27.23
26.50
28.82
27.11
25.20
28.03
28.13
28.50
28.02
9.28
28.03
27.62
24
0.729
D/E ratiox
2.183
2.389
2.527
2.414
2.309
2.534
2.837
2.890
2.803
3.002
0.654
2.837
2.530
9
2.710
Enterprise value¥B
0.705
0.627
0.685
0.738
0.650
0.716
0.683
0.626
0.551
0.613
1.759
(1.16%)
(2.13%)
55
2.122
LT debt¥B
0.974
0.978
0.972
1.038
1.007
1.044
1.003
1.103
1.034
0.950
1.505
(1.17%)
(1.00%)
23
Revenue
¥2.264B
7.20%
1.00×
Cost of revenue
¥1.480B
6.84%
0.97×
Operating expenses
¥451.7M
7.96%
1.07×
Cash and investments
18.81%
Spread over hurdle
20.63%