1.569
Revenue¥B
1.653
1.750
1.823
1.952
2.118
2.304
2.444
2.657
2.852
1.750
1.785
7.88%
6.60%
51
2.27
Revenue growth%
25.65
26.98
27.82
24.86
23.06
23.09
20.86
20.72
21.49
6.62
12.86
21.49
23.97
55
15.89
Gross margin%
27.68
25.32
22.76
22.51
23.83
23.98
24.68
27.34
28.07
17.73
26.75
24.68
24.76
25
4.12
Operating margin%
28.73
31.20
28.30
26.48
24.66
25.82
25.41
23.85
23.03
23.55
21.38
24.66
26.15
46
8.66
Net margin%
14.38
14.22
17.07
17.07
15.02
14.87
14.61
11.97
13.30
5.50
15.17
14.61
14.49
17
21.38
P/E ratio (avg)x
36.76
41.95
41.80
46.27
46.63
51.73
56.51
54.30
61.38
8.044
30.81
54.30
46.45
72
18.43
EV/EBITx
14.70
13.36
14.76
13.85
12.67
13.40
13.95
15.03
14.91
8.316
28.25
13.95
14.15
26
13.97
FCF yield (avg)%
10.58
10.42
10.38
12.43
11.61
10.94
12.89
15.34
18.07
16.56
7.20
12.89
12.00
68
26.87
FCF margin%
18.47
16.73
15.49
12.68
14.30
17.30
18.95
20.57
22.08
14.36
3.24
18.95
17.88
73
0.321
FCF / Net incomex
0.141
0.152
0.161
0.174
0.197
0.187
0.182
0.204
0.209
0.849
0.700
0.197
0.178
12
19.70
ROIC%
24.62
27.38
25.92
28.56
30.71
29.79
29.81
31.34
31.25
28.09
7.41
30.71
29.17
78
21.39
Return on equity%
5.86
8.59
6.93
5.66
8.12
10.99
10.11
7.77
9.66
10.68
6.78
9.66
7.95
55
23.92
Return on assets%
19.49
18.65
21.52
20.32
22.08
21.37
18.70
19.46
19.33
18.23
7.09
19.46
19.48
28
121.27
EPS¥
127.88
119.98
136.25
148.65
153.17
152.54
142.17
131.14
121.48
125.30
145.62
(3.96%)
(0.48%)
—
24.60
EPS growth%
19.75
20.98
18.41
17.85
20.56
22.65
25.48
27.46
24.68
4.40
8.21
24.68
20.77
57
136.05
Bookvalue per sh¥
31.03
33.21
36.77
40.89
42.21
43.46
46.43
53.08
49.68
175.92
123.14
3.97%
5.03%
—
138.40
FCF per share¥
116.02
121.43
112.04
106.62
100.79
99.47
99.72
92.45
103.52
103.80
71.36
(0.59%)
(2.20%)
—
179.87
Dividend per sh¥
42.51
44.00
49.07
47.05
44.07
49.42
48.42
51.34
47.50
177.30
173.59
0.19%
1.86%
—
14.73
Div yield (avg)%
5.65
7.72
7.33
4.43
6.62
3.84
2.33
1.36
0.40
9.56
8.29
2.33
4.22
63
24.68
Payout ratio%
10.31
9.35
9.72
12.35
11.33
11.62
12.47
10.59
10.78
29.65
4.90
11.33
10.68
82
9.439
Shares (diluted)M
6.076
5.652
5.060
4.801
4.862
5.349
5.717
5.130
5.424
9.603
9.556
2.47%
(2.87%)
62
6.34
Buyback yield%
7.38
10.33
12.92
11.06
10.53
10.05
10.99
9.75
11.34
10.40
7.99
10.53
10.43
79
1.389
D/E ratiox
1.010
0.955
0.930
0.892
0.887
1.006
0.953
0.973
0.922
1.455
0.301
0.953
0.954
93
0.412
Enterprise value¥B
0.700
0.713
0.694
0.651
0.629
0.624
0.680
0.634
0.593
1.063
1.001
(1.85%)
(2.87%)
23
0.550
LT debt¥B
1.370
1.189
1.048
0.954
1.045
1.050
0.940
0.966
0.870
2.129
2.109
(1.83%)
(5.40%)
71
Revenue
¥2.852B
6.60%
1.00×
Cost of revenue
¥1.593B
6.66%
1.01×
Operating expenses
¥538.1M
6.76%
1.02×
Cash and investments
14.89%
Spread over hurdle
29.08%