2.796
Revenue¥B
1.962
2.131
2.284
2.476
2.735
2.913
3.207
3.450
3.720
3.994
2.999
7.87%
8.06%
89
14.30
Revenue growth%
6.35
3.66
5.42
6.27
6.48
3.97
2.24
4.98
2.31
0.74
3.45
2.31
4.47
70
16.86
Gross margin%
23.60
22.17
23.96
25.54
25.11
22.90
24.89
24.34
23.04
22.22
19.58
23.04
23.78
55
9.97
Operating margin%
8.11
9.77
10.07
13.05
15.21
16.04
16.07
13.41
13.52
12.44
10.53
13.52
13.23
57
18.18
Net margin%
24.31
22.90
24.66
25.81
24.70
26.80
24.97
25.15
24.15
21.69
17.60
24.97
24.68
16
36.58
P/E ratio (avg)x
17.83
20.30
19.42
19.69
19.15
21.91
21.45
21.45
24.91
26.57
23.59
21.91
20.87
67
30.02
EV/EBITx
22.14
24.01
25.37
25.76
26.21
26.18
24.05
25.71
24.64
24.59
11.96
24.64
25.00
75
11.92
FCF yield (avg)%
34.20
36.49
35.74
36.84
36.49
34.57
33.72
32.11
34.89
35.63
25.48
34.57
35.26
59
20.46
FCF margin%
9.79
12.50
10.50
9.33
12.07
14.70
16.17
17.47
14.87
12.73
19.42
14.87
12.61
16
1.728
FCF / Net incomex
1.223
1.314
1.275
1.250
1.179
1.264
1.281
1.213
1.249
1.196
0.277
1.249
1.249
41
16.54
ROIC%
23.34
22.86
22.52
24.44
27.24
29.51
30.15
27.73
27.85
27.08
15.44
27.85
27.16
46
10.87
Return on equity%
11.75
12.51
10.41
9.94
7.06
7.14
9.31
10.11
8.13
9.36
9.65
9.31
9.65
18
13.88
Return on assets%
20.50
23.17
25.76
25.72
24.49
22.11
19.77
22.59
19.95
21.05
12.26
21.05
22.35
15
58.49
EPS¥
113.40
116.31
128.75
124.01
137.57
144.52
152.41
145.24
157.23
174.84
62.88
4.91%
4.07%
—
2.50
EPS growth%
24.23
21.76
23.06
22.11
23.87
23.12
24.67
24.51
26.38
25.07
13.52
24.67
24.05
66
51.71
Bookvalue per sh¥
35.11
36.93
33.56
33.58
33.84
35.60
37.08
39.09
36.47
37.12
59.14
1.87%
0.96%
—
60.75
FCF per share¥
45.32
45.73
41.78
36.98
38.41
41.89
40.40
40.97
38.79
40.90
100.99
1.27%
(1.15%)
—
91.97
Dividend per sh¥
67.86
64.33
56.57
54.12
47.45
51.97
52.92
48.40
49.58
46.87
19.56
(0.25%)
(5.00%)
—
23.31
Div yield (avg)%
16.96
16.60
19.16
19.25
19.53
21.59
23.27
22.76
25.36
24.01
15.13
23.27
20.56
92
11.46
Payout ratio%
15.81
13.46
15.34
15.12
12.70
14.16
16.81
14.24
14.63
12.31
9.96
14.24
14.44
79
14.40
Shares (diluted)M
20.18
22.58
26.98
26.57
30.71
34.40
33.73
34.37
37.86
39.24
14.23
5.03%
8.18%
48
4.92
Buyback yield%
8.64
11.21
11.00
10.77
8.58
6.15
7.99
9.99
8.34
7.66
25.78
7.99
8.61
20
0.658
D/E ratiox
1.126
1.121
1.170
1.097
1.268
1.414
1.546
1.728
1.999
2.076
0.477
1.728
1.341
83
3.648
Enterprise value¥B
0.464
0.448
0.408
0.431
0.444
0.427
0.461
0.429
0.438
0.428
3.449
(0.77%)
(1.53%)
52
3.668
LT debt¥B
3.833
3.991
3.712
3.794
3.622
3.311
3.619
3.935
3.958
3.971
1.002
1.86%
0.88%
67
Revenue
¥3.994B
8.06%
1.00×
Cost of revenue
¥2.796B
8.06%
1.00×
Operating expenses
¥815.4M
7.63%
0.96×
Cash and investments
14.18%
Spread over hurdle
(3.72%)