0.479
Revenue¥B
1.960
2.050
2.068
2.170
2.226
2.245
2.254
2.333
2.375
2.379
0.530
1.34%
2.13%
15
23.84
Revenue growth%
14.20
14.53
13.00
12.64
14.35
17.18
15.48
14.02
15.02
16.01
25.93
15.48
14.44
19
4.41
Gross margin%
29.43
31.40
33.17
31.12
32.50
34.49
35.95
33.49
33.80
33.89
19.49
33.89
33.33
47
18.97
Operating margin%
20.32
18.41
16.65
15.31
14.12
17.11
18.32
17.16
15.97
16.19
26.37
17.11
16.88
49
28.33
Net margin%
3.75
5.95
7.08
8.13
5.42
3.61
5.03
3.34
4.99
4.23
16.18
4.23
5.01
44
13.52
P/E ratio (avg)x
23.40
23.61
26.52
28.55
34.08
38.60
39.39
41.58
47.16
52.01
18.64
41.58
36.34
10
12.84
EV/EBITx
16.06
18.27
20.88
21.88
21.29
22.40
21.54
23.41
23.47
25.57
16.87
23.41
21.71
85
9.71
FCF yield (avg)%
7.39
9.77
11.50
11.35
10.36
9.87
8.49
8.15
6.93
9.11
26.97
8.49
9.44
87
15.73
FCF margin%
10.49
7.99
9.60
10.81
9.02
9.03
9.51
12.19
11.77
12.89
2.66
11.77
10.05
82
0.511
FCF / Net incomex
0.236
0.236
0.261
0.257
0.249
0.232
0.218
0.201
0.191
0.167
0.444
0.201
0.234
68
4.22
ROIC%
10.43
11.65
13.67
11.02
9.15
11.62
11.42
14.22
14.20
14.88
7.43
14.20
11.63
59
25.33
Return on equity%
4.60
6.79
7.06
4.66
7.28
8.27
10.45
7.46
5.61
5.54
8.56
7.46
6.92
67
7.42
Return on assets%
28.79
28.15
30.05
32.38
33.65
33.48
34.77
35.03
35.04
33.26
2.35
34.77
33.37
69
4.73
EPS¥
3.99
3.93
4.26
4.16
4.29
3.99
4.26
4.78
4.80
4.99
5.11
3.09%
2.69%
—
20.45
EPS growth%
17.64
19.25
22.25
21.55
23.35
26.20
23.37
21.73
19.08
16.86
22.02
21.73
21.64
83
2.60
Bookvalue per sh¥
2.21
2.33
2.21
1.98
2.13
2.06
1.92
1.85
2.02
1.83
3.44
(3.00%)
(1.70%)
—
3.51
FCF per share¥
9.11
8.86
9.09
9.65
9.79
9.84
10.70
10.53
11.15
13.30
4.32
6.32%
4.83%
—
1.00
Dividend per sh¥
4.52
4.79
5.15
4.87
4.49
4.41
3.85
3.36
3.46
3.66
5.19
(4.00%)
(1.81%)
—
5.68
Div yield (avg)%
15.30
17.22
17.37
19.78
18.04
16.46
18.45
20.40
22.30
19.72
13.85
19.72
18.24
70
19.74
Payout ratio%
27.38
26.41
25.38
23.77
26.34
25.51
23.13
25.96
25.35
26.11
20.49
25.51
25.73
56
209.5
Shares (diluted)M
273.8
304.7
333.4
378.3
421.6
414.0
434.6
427.7
396.4
438.0
208.8
0.77%
4.87%
54
6.44
Buyback yield%
20.85
19.78
19.40
22.02
20.81
22.11
21.61
23.20
22.43
23.19
11.74
22.43
21.81
25
0.545
D/E ratiox
0.673
0.604
0.526
0.477
0.495
0.422
0.370
0.386
0.373
0.320
1.042
0.373
0.450
14
1.208
Enterprise value¥B
1.541
1.562
1.779
1.791
1.872
2.120
2.254
2.572
2.679
2.846
2.661
8.74%
7.39%
61
0.635
LT debt¥B
1.477
1.337
1.516
1.538
1.518
1.695
1.683
1.664
1.675
1.823
1.343
3.73%
1.39%
23
Revenue
¥2.379B
2.13%
1.00×
Cost of revenue
¥1.618B
2.27%
1.01×
Operating expenses
¥275.2M
2.48%
1.03×
Cash and investments
17.15%
Spread over hurdle
(1.63%)