1.095
Revenue¥B
0.672
0.720
0.783
0.835
0.911
0.969
1.046
1.103
1.154
1.207
1.124
5.79%
6.75%
12
14.75
Revenue growth%
26.56
25.47
26.13
24.82
27.38
25.56
25.68
25.02
27.81
28.05
28.63
25.68
25.90
21
18.59
Gross margin%
12.32
11.44
12.74
13.69
16.06
16.45
16.72
17.43
16.79
19.68
26.30
16.79
16.26
93
6.22
Operating margin%
5.50
6.00
5.71
3.66
6.30
8.14
9.72
11.77
11.44
11.63
15.22
11.44
7.22
33
7.61
Net margin%
16.01
17.05
16.55
19.16
21.34
21.93
24.07
23.98
26.33
24.27
2.35
24.07
21.64
82
9.257
P/E ratio (avg)x
40.21
46.01
51.45
59.77
63.32
71.09
72.81
78.22
91.81
97.92
13.66
78.22
67.21
26
26.50
EV/EBITx
14.40
13.67
12.88
11.97
11.52
11.21
11.77
12.94
12.59
12.18
29.82
12.18
12.39
14
12.53
FCF yield (avg)%
24.51
25.31
22.85
24.61
27.49
26.39
28.71
29.32
28.33
30.75
2.76
28.71
26.94
64
21.13
FCF margin%
19.98
21.38
21.60
24.32
27.21
29.60
28.95
30.96
32.58
32.74
19.52
30.96
28.08
92
1.125
FCF / Net incomex
1.573
1.747
1.855
1.994
1.993
2.155
2.368
2.597
2.820
2.714
1.195
2.597
2.075
81
29.29
ROIC%
28.02
25.57
28.27
25.77
24.24
23.19
21.92
22.98
23.49
24.76
16.01
23.19
24.50
40
15.66
Return on equity%
3.37
5.44
4.07
1.98
1.31
3.99
3.36
5.11
2.72
1.49
16.64
3.36
3.37
47
27.41
Return on assets%
7.07
7.51
8.40
7.61
7.27
7.95
6.61
5.64
6.40
5.73
13.55
6.40
7.17
15
7.38
EPS¥
7.67
8.32
8.61
7.55
6.57
7.14
7.14
7.13
6.82
7.09
8.08
1.53%
(0.39%)
—
25.93
EPS growth%
11.84
11.20
13.86
11.06
8.95
9.48
7.67
5.16
6.83
7.80
18.09
7.67
9.21
10
1.90
Bookvalue per sh¥
1.17
1.13
1.20
1.23
1.35
1.36
1.32
1.45
1.65
1.83
3.31
6.22%
3.82%
—
4.85
FCF per share¥
2.27
2.36
2.60
2.63
2.90
3.10
3.33
3.29
3.22
3.43
5.75
3.38%
5.47%
—
3.35
Dividend per sh¥
4.42
5.00
5.54
6.12
7.16
8.35
9.92
10.11
10.79
11.79
7.38
10.49%
12.30%
—
28.02
Div yield (avg)%
27.37
29.76
28.47
29.37
32.05
33.92
35.81
34.40
37.37
37.21
22.67
35.81
32.99
38
26.83
Payout ratio%
13.48
14.02
16.71
17.80
20.60
23.16
23.01
21.04
19.59
19.59
25.40
21.04
19.59
41
130.8
Shares (diluted)M
140.6
148.4
167.8
174.5
194.9
187.0
196.3
191.0
191.8
185.1
129.6
(1.03%)
3.63%
56
22.35
Buyback yield%
23.68
23.42
23.05
21.29
22.61
19.80
18.48
17.96
19.75
18.92
29.06
18.92
20.55
47
1.504
D/E ratiox
1.325
1.343
1.305
1.335
1.198
1.090
1.204
1.123
1.119
1.139
1.222
1.123
1.201
59
985.6
Enterprise value¥M
259.1
260.5
243.7
236.5
226.4
219.5
206.6
203.2
215.1
218.3
670.8
(0.73%)
(2.81%)
50
862.2
LT debt¥M
551.5
490.6
517.8
498.1
550.7
578.7
576.0
626.5
674.4
646.6
739.4
3.26%
1.29%
88
Revenue
¥1.207B
6.75%
1.00×
Cost of revenue
¥815.9M
6.64%
0.99×
Operating expenses
¥260.0M
7.59%
1.08×
Cash and investments
16.04%
Goodwill & intangibles
15.87%
Spread over hurdle
(2.68%)