2.305
Revenue¥B
1.618
1.660
1.657
1.628
1.657
1.687
1.721
1.747
1.778
1.773
2.389
1.36%
0.74%
16
4.22
Revenue growth%
31.08
29.70
26.99
28.13
27.80
27.65
28.46
28.66
31.46
31.86
15.74
28.66
28.56
77
19.71
Gross margin%
10.87
11.34
10.53
13.13
13.23
11.92
14.11
16.13
16.48
17.12
9.33
16.13
13.18
41
26.75
Operating margin%
24.88
23.67
21.70
19.60
17.65
17.71
15.76
18.20
18.98
19.24
19.12
18.20
19.11
87
9.50
Net margin%
32.34
32.61
32.00
30.92
30.87
33.08
31.59
32.28
33.77
31.09
5.55
32.28
32.14
81
15.98
P/E ratio (avg)x
55.80
54.54
55.94
62.63
68.60
73.72
73.66
86.21
101.0
113.6
21.97
86.21
71.13
68
30.83
EV/EBITx
23.39
25.89
27.21
31.18
30.22
29.16
30.56
28.04
31.72
34.82
13.58
30.56
29.69
75
9.92
FCF yield (avg)%
12.74
15.00
14.66
13.95
16.74
17.76
15.56
14.16
13.82
11.83
2.70
14.16
14.41
73
3.19
FCF margin%
10.39
9.83
9.08
8.81
11.30
9.13
7.04
5.33
2.68
1.17
15.23
5.33
8.95
15
1.369
FCF / Net incomex
0.739
0.767
0.851
0.831
0.852
0.820
0.799
0.878
0.920
0.852
0.107
0.852
0.841
64
9.01
ROIC%
25.02
26.86
28.56
29.72
27.49
28.50
25.71
24.11
26.35
24.84
29.08
25.71
26.61
35
24.50
Return on equity%
0.40
0.40
2.51
2.19
2.32
4.23
6.79
5.55
7.96
6.28
25.13
6.28
3.37
19
5.98
Return on assets%
24.39
24.41
25.62
23.75
24.80
26.21
24.03
21.57
24.50
22.11
8.00
24.03
24.40
54
33.48
EPS¥
5.33
5.12
4.82
5.07
5.31
5.57
5.85
6.26
5.72
6.26
37.38
3.35%
0.95%
—
14.66
EPS growth%
11.59
13.74
15.45
17.70
20.58
22.38
25.11
26.98
29.67
29.76
22.97
26.98
21.48
26
28.68
Bookvalue per sh¥
45.64
43.58
48.62
48.48
47.97
49.44
52.74
61.36
71.55
79.72
13.32
10.69%
5.60%
—
32.63
FCF per share¥
18.96
18.60
19.48
21.75
19.45
21.25
23.09
23.54
21.20
19.74
9.98
0.29%
0.07%
—
15.89
Dividend per sh¥
30.00
31.14
33.49
33.14
33.79
36.31
36.02
38.40
41.04
42.79
8.68
4.83%
4.37%
—
28.94
Div yield (avg)%
28.14
29.30
28.96
27.39
29.18
32.10
29.59
27.42
28.94
31.32
15.64
29.59
29.07
35
26.17
Payout ratio%
17.95
15.17
13.25
15.69
14.44
13.82
15.62
15.63
18.60
21.42
3.68
15.63
15.63
59
67.69
Shares (diluted)M
75.78
82.24
78.75
79.35
89.22
90.21
94.30
92.36
87.68
84.80
66.61
(1.01%)
2.44%
18
7.13
Buyback yield%
13.23
11.46
10.21
8.64
10.60
9.45
10.72
8.61
9.88
9.67
16.84
9.67
10.05
58
0.767
D/E ratiox
0.239
0.274
0.301
0.304
0.296
0.298
0.286
0.330
0.370
0.385
1.365
0.330
0.300
13
1.808
Enterprise value¥B
3.888
3.927
3.663
4.027
4.196
4.895
5.165
5.252
6.127
6.065
1.088
7.65%
6.15%
58
1.747
LT debt¥B
2.973
3.426
3.937
3.992
3.932
3.952
4.524
4.989
5.267
5.728
0.210
7.81%
6.55%
53
Revenue
¥1.773B
0.74%
1.00×
Cost of revenue
¥1.019B
1.01%
1.03×
Operating expenses
¥407.2M
0.71%
1.00×
Cash and investments
17.68%
Spread over hurdle
(2.59%)