3.010
Revenue¥B
2.063
2.207
2.359
2.501
2.688
2.849
3.111
3.311
3.590
3.773
3.091
7.02%
7.08%
25
28.04
Revenue growth%
1.47
0.40
2.92
4.42
4.33
2.18
2.15
4.32
5.21
7.07
25.49
4.32
3.62
92
25.99
Gross margin%
0.40
0.40
2.72
5.01
2.46
4.33
2.32
3.87
5.83
8.47
12.69
4.33
3.29
48
4.40
Operating margin%
19.50
20.89
18.73
16.58
18.46
15.63
14.43
14.61
13.23
13.43
3.25
14.43
16.11
17
18.84
Net margin%
13.26
13.31
10.66
9.15
7.09
6.83
9.58
10.56
11.94
10.50
11.17
10.50
10.53
71
25.58
P/E ratio (avg)x
13.98
11.93
11.65
11.61
9.941
10.31
11.02
11.40
12.11
12.36
18.74
11.40
11.63
34
9.152
EV/EBITx
12.70
13.91
14.08
16.51
16.73
18.72
19.12
18.11
19.37
22.71
33.51
19.12
17.42
73
12.69
FCF yield (avg)%
13.70
14.13
14.80
13.70
15.90
14.08
11.87
9.88
8.81
8.17
5.39
9.88
13.70
72
8.29
FCF margin%
18.77
21.69
20.14
19.49
21.81
20.62
19.17
18.62
20.47
20.79
5.92
20.47
20.30
66
0.970
FCF / Net incomex
1.774
1.831
2.007
2.142
2.363
2.172
2.069
2.248
2.485
2.435
0.272
2.248
2.157
77
7.87
ROIC%
36.55
34.01
34.74
36.76
34.83
36.81
35.45
37.18
37.32
37.98
20.43
37.18
36.65
23
6.81
Return on equity%
4.57
5.17
3.80
1.40
2.56
1.87
4.24
5.49
8.26
7.27
22.74
5.49
4.40
91
16.55
Return on assets%
19.49
17.41
17.24
18.47
15.99
15.73
12.92
15.01
15.68
13.41
29.02
15.01
15.86
56
6.02
EPS¥
29.00
32.58
35.53
41.12
43.00
40.85
39.48
42.74
43.02
49.10
6.46
2.69%
6.67%
—
23.24
EPS growth%
28.16
25.46
28.35
27.17
26.00
24.28
24.12
22.26
24.01
21.78
28.78
24.01
24.87
67
11.10
Bookvalue per sh¥
4.07
3.90
3.53
3.68
3.67
3.76
3.62
3.49
3.68
3.85
12.92
0.95%
(0.01%)
—
3.22
FCF per share¥
19.78
18.86
17.84
20.25
21.40
23.29
22.23
22.16
22.96
25.85
4.90
3.86%
2.35%
—
4.30
Dividend per sh¥
16.75
15.16
15.04
14.42
15.25
14.03
13.88
13.35
11.83
12.37
3.94
(4.10%)
(2.42%)
—
15.97
Div yield (avg)%
13.34
10.85
8.84
5.90
4.50
1.82
2.45
3.55
2.74
3.08
29.18
2.74
4.02
11
7.53
Payout ratio%
28.13
30.51
28.79
28.06
25.35
24.24
24.90
27.07
28.23
29.81
10.73
27.07
28.09
19
118.7
Shares (diluted)M
102.3
101.8
99.57
106.6
97.89
85.94
76.21
71.69
78.98
83.33
114.2
(3.17%)
(2.48%)
90
27.31
Buyback yield%
12.20
13.16
10.69
11.41
13.83
12.57
13.77
15.91
16.23
17.67
26.69
15.91
13.47
53
1.116
D/E ratiox
1.187
1.096
1.055
1.215
1.348
1.331
1.494
1.412
1.345
1.434
1.138
1.412
1.338
69
2.266
Enterprise value¥B
3.833
3.615
3.816
3.956
4.231
4.777
5.066
5.482
5.479
5.428
2.697
5.11%
3.79%
64
2.098
LT debt¥B
1.688
1.720
1.791
1.817
2.105
2.299
2.541
2.887
3.190
3.060
0.718
7.76%
7.70%
87
Revenue
¥3.773B
7.08%
1.00×
Cost of revenue
¥2.613B
7.29%
1.02×
Operating expenses
¥531.0M
7.52%
1.04×
Cash and investments
18.46%
Spread over hurdle
(2.24%)