1.154
Revenue¥B
1.022
1.033
1.045
1.069
1.096
1.081
1.099
1.131
1.165
1.178
1.286
1.44%
1.64%
36
5.77
Revenue growth%
22.53
25.49
27.59
27.97
30.79
29.09
30.32
31.47
33.94
33.72
7.03
31.47
29.71
87
7.47
Gross margin%
16.08
18.95
19.81
17.01
15.55
17.11
14.17
16.37
15.48
15.22
28.38
15.48
16.22
19
29.93
Operating margin%
17.86
17.13
17.40
20.37
22.12
21.64
23.85
21.19
20.31
19.95
23.28
21.19
20.34
58
22.89
Net margin%
24.72
27.04
29.76
32.35
35.25
32.74
34.59
32.12
32.36
33.10
18.50
32.74
32.35
15
36.16
P/E ratio (avg)x
32.88
36.48
37.73
43.08
51.35
57.54
68.63
71.12
86.01
85.24
26.61
71.12
54.45
48
6.597
EV/EBITx
4.889
4.750
4.537
4.817
4.819
5.377
5.154
5.235
4.989
4.810
26.39
5.154
4.854
40
27.95
FCF yield (avg)%
2.05
0.40
0.40
0.40
3.01
3.07
5.38
7.32
7.83
5.00
27.47
5.38
3.04
18
15.28
FCF margin%
17.15
14.84
17.81
18.85
18.20
18.85
17.07
16.99
15.40
17.26
9.50
17.07
17.21
11
0.681
FCF / Net incomex
0.818
0.891
0.907
0.975
0.872
0.928
0.899
0.900
0.918
0.929
1.721
0.918
0.903
17
28.09
ROIC%
33.27
35.95
35.60
36.11
37.44
38.44
37.74
36.16
35.02
36.35
16.10
36.35
36.13
6
28.14
Return on equity%
21.53
23.82
23.52
21.61
23.69
26.24
27.81
29.58
28.10
25.20
11.05
27.81
24.51
86
28.16
Return on assets%
32.03
29.31
32.19
33.64
31.42
30.93
30.58
27.95
29.90
30.80
19.69
30.58
30.86
32
1.60
EPS¥
3.01
3.24
3.87
3.79
4.14
4.77
5.01
5.31
5.47
5.64
1.79
6.38%
7.84%
—
4.19
EPS growth%
23.66
25.15
27.91
29.80
31.13
28.81
29.30
27.75
25.98
25.50
15.06
27.75
27.83
17
1.29
Bookvalue per sh¥
3.59
3.30
3.53
3.40
3.41
3.66
3.54
3.38
3.68
3.52
1.72
0.64%
0.97%
—
1.57
FCF per share¥
2.13
2.28
2.44
2.16
2.01
2.18
1.98
1.81
1.58
1.41
3.25
(6.84%)
(4.60%)
—
2.12
Dividend per sh¥
5.79
5.96
6.67
7.29
7.29
8.19
7.75
8.24
8.51
8.20
0.99
2.38%
4.69%
—
27.09
Div yield (avg)%
6.77
8.29
8.15
11.00
8.09
10.90
12.67
11.79
13.77
15.05
21.91
12.67
10.95
90
29.76
Payout ratio%
16.36
14.11
16.20
16.07
13.74
13.93
16.16
16.90
18.58
21.55
7.48
16.90
16.18
19
134.7
Shares (diluted)M
179.2
201.1
227.6
245.3
290.2
327.4
324.0
371.3
352.6
414.6
128.8
7.40%
9.03%
35
21.93
Buyback yield%
26.60
24.17
23.05
24.54
23.67
22.84
23.07
23.47
23.74
24.85
16.35
23.47
23.70
62
1.244
D/E ratiox
1.185
1.296
1.258
1.402
1.563
1.686
1.789
1.950
2.123
2.369
1.330
1.950
1.625
34
884.1
Enterprise value¥M
701.0
699.1
669.9
627.1
627.3
652.6
639.8
611.3
599.5
594.7
305.1
(1.06%)
(3.18%)
84
69.29
LT debt¥M
422.0
406.5
424.0
376.3
412.9
361.7
318.4
281.6
288.1
291.9
630.4
(6.70%)
(4.63%)
91
Revenue
¥1.178B
1.64%
1.00×
Cost of revenue
¥585.3M
1.83%
1.02×
Operating expenses
¥254.2M
1.32%
0.97×
Cash and investments
14.70%
Spread over hurdle
24.92%