0.525
Revenue¥B
3.949
4.033
4.105
4.188
4.417
4.518
4.806
4.947
5.179
5.429
0.586
4.21%
3.75%
70
22.10
Revenue growth%
18.99
16.37
15.74
17.78
16.40
16.92
15.72
14.10
16.78
18.51
10.12
16.78
16.59
95
28.03
Gross margin%
15.51
13.54
15.53
14.86
12.66
13.62
11.83
11.29
10.23
10.40
5.15
11.29
13.10
9
17.58
Operating margin%
21.25
21.16
22.86
22.34
20.52
22.40
19.46
19.24
18.63
21.23
4.82
19.46
21.20
43
16.55
Net margin%
28.87
31.75
30.93
33.80
35.78
33.82
32.62
35.33
32.92
34.58
22.13
33.82
33.36
20
19.38
P/E ratio (avg)x
40.10
43.65
47.19
42.07
37.13
34.93
35.31
32.49
32.21
31.69
23.73
32.49
36.22
52
18.61
EV/EBITx
16.37
15.17
14.27
13.73
13.26
13.64
13.67
14.97
16.77
17.75
18.73
14.97
14.62
62
7.69
FCF yield (avg)%
3.10
1.35
1.82
4.41
3.73
2.33
3.70
0.88
0.73
1.39
18.60
1.39
2.07
58
18.16
FCF margin%
26.60
28.58
30.78
30.72
32.80
34.91
33.48
32.42
31.87
32.05
29.80
32.42
31.96
10
0.569
FCF / Net incomex
0.161
0.169
0.190
0.211
0.219
0.208
0.194
0.218
0.225
0.210
1.470
0.210
0.209
79
13.87
ROIC%
6.89
9.71
6.91
6.66
6.45
7.51
7.00
5.89
7.93
7.71
13.31
7.51
6.95
93
20.58
Return on equity%
21.04
21.82
22.35
21.31
18.95
20.64
20.05
22.27
20.80
18.88
7.45
20.64
20.92
27
6.64
Return on assets%
27.28
29.72
29.88
29.59
31.59
32.13
31.62
28.64
29.57
27.25
14.90
29.57
29.66
59
4.65
EPS¥
1.84
1.81
1.73
1.65
1.63
1.65
1.61
1.85
1.75
1.90
5.12
3.10%
(0.47%)
—
21.27
EPS growth%
30.21
32.02
29.77
31.33
33.48
32.97
30.86
30.60
29.39
29.89
22.23
30.60
30.73
74
3.71
Bookvalue per sh¥
2.79
2.45
2.69
2.53
2.45
2.18
2.18
1.90
1.66
1.77
4.64
(6.28%)
(5.60%)
—
1.73
FCF per share¥
2.92
2.99
3.36
3.18
3.12
3.11
3.22
3.03
3.24
3.04
2.95
(0.51%)
1.67%
—
2.53
Dividend per sh¥
4.24
4.88
5.64
5.27
5.19
5.03
5.33
5.43
5.31
5.41
3.59
0.83%
1.88%
—
3.29
Div yield (avg)%
15.14
14.31
16.25
14.85
12.14
10.80
8.45
6.71
5.92
5.68
15.87
6.71
11.47
82
13.44
Payout ratio%
27.12
26.64
29.36
30.94
32.93
32.20
34.52
32.34
32.37
33.57
22.07
32.37
32.27
9
1.168
Shares (diluted)B
1.402
1.656
1.975
2.265
2.244
2.643
3.092
3.528
3.672
4.066
1.155
12.63%
11.82%
26
15.80
Buyback yield%
30.02
30.35
31.44
33.26
35.07
35.73
37.63
38.69
39.17
36.65
16.53
37.63
35.40
76
0.774
D/E ratiox
0.139
0.128
0.141
0.156
0.143
0.135
0.133
0.124
0.121
0.110
1.375
0.124
0.134
7
0.553
Enterprise value¥B
7.971
8.712
9.677
10.97
12.23
13.94
14.83
15.48
17.45
20.09
2.842
10.43%
9.30%
13
7.342
LT debt¥B
5.588
5.085
5.125
5.080
5.290
4.837
5.235
4.806
4.864
4.577
5.526
(2.85%)
(2.37%)
36
Revenue
¥5.429B
3.75%
1.00×
Cost of revenue
¥2.912B
3.70%
1.00×
Operating expenses
¥709.4M
4.76%
1.10×
Cash and investments
17.84%
Spread over hurdle
17.43%