4.239
Revenue¥B
19.73
20.60
21.16
22.06
22.97
23.77
24.41
25.08
25.36
25.44
4.330
2.07%
2.59%
43
10.39
Revenue growth%
13.30
12.44
10.68
11.31
9.82
9.35
12.04
10.11
9.53
8.98
2.38
9.53
10.40
58
6.48
Gross margin%
22.62
21.75
19.68
19.21
17.77
17.11
14.79
12.61
13.03
15.73
10.44
14.79
17.44
60
28.67
Operating margin%
17.34
20.22
19.11
18.38
15.63
14.88
13.35
11.89
14.26
16.65
14.74
14.26
16.14
48
28.92
Net margin%
23.23
24.30
21.89
20.39
22.69
23.58
23.76
22.23
21.15
24.15
3.40
23.58
22.96
87
15.02
P/E ratio (avg)x
14.60
15.25
15.73
17.21
20.23
22.88
22.44
22.46
22.45
24.55
35.08
22.46
21.34
19
12.79
EV/EBITx
11.07
12.36
14.64
15.51
15.98
18.70
21.73
23.28
27.27
28.66
33.27
23.28
17.34
5
24.99
FCF yield (avg)%
6.41
8.40
6.24
3.65
5.61
4.15
6.14
7.57
9.31
6.45
3.48
6.45
6.32
61
13.29
FCF margin%
27.66
27.78
25.48
24.14
26.62
24.39
27.04
29.33
31.91
29.40
9.51
29.33
27.35
74
1.205
FCF / Net incomex
0.515
0.454
0.469
0.453
0.451
0.466
0.431
0.430
0.409
0.448
0.233
0.431
0.452
80
28.91
ROIC%
4.96
3.26
2.13
4.36
5.26
4.96
5.00
4.64
7.29
8.49
10.87
5.00
4.96
39
3.69
Return on equity%
27.22
26.39
28.41
29.43
30.32
28.87
26.32
27.61
27.38
27.43
5.03
27.43
27.52
15
5.89
Return on assets%
17.45
18.58
17.48
18.35
20.41
19.99
19.49
18.54
18.86
17.41
18.14
18.86
18.56
58
5.34
EPS¥
9.75
11.30
12.59
14.04
14.02
15.61
14.98
17.30
19.91
23.24
5.48
10.64%
9.75%
—
8.23
EPS growth%
6.03
3.95
1.79
0.40
0.60
0.55
0.53
0.40
0.40
0.40
25.27
0.40
0.54
16
16.29
Bookvalue per sh¥
8.86
9.54
8.97
9.85
10.96
10.83
10.70
10.85
11.83
13.20
7.20
3.79%
5.06%
—
15.62
FCF per share¥
17.58
16.48
15.32
16.04
15.35
14.41
15.10
14.80
16.28
15.01
12.25
(0.45%)
(0.66%)
—
7.07
Dividend per sh¥
8.75
9.76
10.89
12.72
13.15
12.85
14.44
16.59
18.05
18.91
7.64
7.53%
9.30%
—
14.27
Div yield (avg)%
22.80
22.72
24.42
23.11
23.02
23.42
20.47
20.30
17.48
20.41
22.46
20.41
22.76
92
14.02
Payout ratio%
17.02
19.54
16.57
15.73
13.01
11.32
10.42
11.22
8.30
7.92
2.75
10.42
12.17
47
447.3
Shares (diluted)M
474.7
418.8
357.5
385.4
332.1
332.4
282.5
296.3
306.0
262.5
449.2
(4.60%)
(6.66%)
36
26.97
Buyback yield%
4.25
1.29
1.40
2.12
5.09
2.38
4.50
4.63
5.71
5.88
3.03
4.63
4.38
75
0.427
D/E ratiox
0.278
0.285
0.285
0.273
0.293
0.296
0.328
0.362
0.394
0.369
1.475
0.362
0.294
37
15.88
Enterprise value¥B
11.10
12.07
12.47
12.02
12.89
12.28
11.75
13.21
14.68
16.39
12.80
4.92%
3.76%
94
20.53
LT debt¥B
10.66
11.44
10.93
10.89
9.528
9.070
9.924
9.556
9.140
8.482
6.103
(2.30%)
(2.13%)
58
Revenue
¥25.44B
2.59%
1.00×
Cost of revenue
¥16.41B
2.44%
0.99×
Operating expenses
¥5.892B
3.31%
1.07×
Cash and investments
15.54%
Spread over hurdle
29.26%