1.348
Revenue¥B
0.956
1.017
1.119
1.245
1.334
1.469
1.577
1.740
1.858
2.019
1.477
8.63%
8.91%
39
27.01
Revenue growth%
24.33
22.20
21.78
20.45
19.07
20.34
21.15
24.03
25.51
24.03
5.25
24.03
21.99
84
21.26
Gross margin%
16.06
17.74
17.08
17.32
17.92
16.74
18.65
21.34
23.38
23.79
29.69
21.34
17.83
88
19.91
Operating margin%
16.78
14.01
13.73
13.37
13.07
10.65
8.52
8.76
6.41
8.38
5.03
8.52
11.86
24
27.68
Net margin%
23.91
21.67
18.75
19.38
19.58
17.01
15.51
14.05
11.56
14.07
26.75
14.07
17.88
82
12.86
P/E ratio (avg)x
46.23
44.50
46.58
52.03
49.09
48.81
47.51
46.93
52.41
55.49
31.03
48.81
48.16
86
8.937
EV/EBITx
29.51
31.39
34.34
33.81
35.64
34.19
36.65
35.91
37.45
38.67
30.07
36.65
34.99
49
17.46
FCF yield (avg)%
24.48
23.73
26.25
23.72
23.80
22.63
19.78
18.17
18.39
18.11
16.64
18.39
23.17
19
10.98
FCF margin%
23.93
23.58
21.02
19.59
21.00
22.81
20.20
17.35
15.05
15.46
27.83
17.35
20.60
28
0.704
FCF / Net incomex
1.376
1.569
1.753
1.991
2.206
2.416
2.730
2.995
3.144
3.103
0.527
2.995
2.311
40
25.45
ROIC%
27.28
25.81
26.32
28.34
26.08
25.65
25.03
25.37
23.42
24.28
17.10
25.03
25.73
87
28.69
Return on equity%
5.87
7.52
8.18
5.41
6.43
8.05
5.06
7.16
6.64
5.46
27.94
6.64
6.53
31
25.99
Return on assets%
17.92
20.43
18.32
16.39
16.07
14.17
14.18
12.47
14.72
14.51
15.25
14.18
15.39
68
2.39
EPS¥
1.16
1.10
1.05
0.98
0.98
0.97
0.97
0.99
0.96
0.95
2.45
(0.67%)
(1.61%)
—
21.68
EPS growth%
3.50
0.63
2.71
1.34
0.40
0.40
0.40
0.59
0.40
0.40
3.05
0.40
0.50
89
1.73
Bookvalue per sh¥
1.18
1.09
1.16
1.25
1.18
1.13
1.00
0.95
0.92
1.01
1.28
(3.10%)
(1.46%)
—
1.34
FCF per share¥
3.00
3.36
3.53
3.34
3.42
3.31
3.45
3.54
3.83
3.60
0.45
1.02%
3.03%
—
2.84
Dividend per sh¥
5.60
6.12
6.48
6.54
7.38
8.52
8.32
9.85
10.64
11.01
0.84
8.35%
7.38%
—
21.25
Div yield (avg)%
32.15
31.33
30.56
29.91
31.44
33.03
34.70
35.06
35.40
32.90
8.88
34.70
32.52
90
28.62
Payout ratio%
15.35
14.97
13.65
14.29
14.64
12.44
11.70
9.48
8.48
6.58
4.45
9.48
13.04
10
0.580
Shares (diluted)B
1.003
1.018
0.974
0.956
0.893
0.985
1.095
1.222
1.328
1.385
0.574
9.16%
4.70%
88
16.33
Buyback yield%
8.75
6.03
8.88
8.92
11.42
10.61
12.16
13.43
15.31
12.71
2.98
12.71
11.02
32
0.320
D/E ratiox
1.242
1.405
1.386
1.476
1.682
1.789
1.831
1.894
2.061
2.329
0.164
1.894
1.735
28
2.311
Enterprise value¥B
1.049
0.928
0.837
0.823
0.867
0.766
0.813
0.884
0.942
0.918
2.784
1.15%
(2.28%)
41
2,320
LT debt¥M
606.3
639.7
660.6
646.0
715.0
804.8
781.9
822.7
874.2
914.0
661.8
5.03%
4.46%
14
Revenue
¥2.019B
8.91%
1.00×
Cost of revenue
¥1.413B
8.91%
1.00×
Operating expenses
¥353.5M
9.64%
1.07×
Cash and investments
17.53%
Spread over hurdle
(5.54%)