1.778
Revenue¥B
5.564
5.823
6.111
6.467
6.997
7.397
7.872
8.375
8.822
9.648
1.905
6.64%
6.31%
22
22.00
Revenue growth%
18.62
21.18
18.67
16.31
16.42
14.49
12.43
11.03
11.63
9.04
6.01
11.63
15.40
48
3.61
Gross margin%
0.80
0.40
0.40
1.05
2.06
0.40
0.80
0.54
0.40
0.40
16.09
0.40
0.47
48
17.97
Operating margin%
21.18
23.74
23.39
21.09
21.23
21.23
22.84
21.57
24.19
22.18
12.71
22.18
21.88
39
3.61
Net margin%
18.45
19.38
21.09
22.72
24.86
22.13
24.11
22.90
22.03
24.03
10.95
22.90
22.43
42
23.81
P/E ratio (avg)x
13.44
11.55
11.54
10.42
9.115
8.559
8.854
8.927
7.759
7.014
11.61
8.559
9.021
27
35.39
EV/EBITx
36.57
37.55
40.84
46.87
55.09
65.97
64.94
63.16
64.41
76.58
27.20
64.94
59.13
94
4.33
FCF yield (avg)%
24.21
22.50
24.29
24.22
24.01
21.26
21.01
19.48
17.58
17.37
7.42
19.48
21.88
95
19.35
FCF margin%
0.59
0.40
0.40
0.48
2.18
4.09
3.89
6.78
8.94
11.82
17.12
6.78
3.03
65
1.255
FCF / Net incomex
1.595
1.654
1.958
2.134
2.139
2.395
2.840
2.910
3.156
3.309
1.164
2.910
2.267
12
10.09
ROIC%
2.43
1.44
2.07
0.40
0.40
0.40
0.63
0.95
2.71
0.40
6.52
0.63
0.79
13
15.86
Return on equity%
25.56
24.67
27.61
26.19
28.37
31.13
33.79
31.47
29.70
31.10
26.62
31.13
29.04
40
4.40
Return on assets%
21.01
21.77
22.60
19.76
19.89
21.50
18.79
17.56
17.99
19.17
10.82
18.79
19.83
60
1.84
EPS¥
6.22
7.25
7.85
8.38
8.58
8.45
8.38
8.74
8.86
9.19
2.05
1.38%
4.19%
—
15.61
EPS growth%
25.37
27.47
24.74
25.68
24.92
26.04
24.05
22.14
21.33
22.17
8.94
22.17
24.83
77
5.01
Bookvalue per sh¥
3.64
3.16
2.72
2.85
2.81
2.93
3.15
2.77
3.01
2.80
4.75
(0.08%)
(2.34%)
—
5.37
FCF per share¥
6.54
7.24
7.33
7.81
8.23
8.12
8.16
9.63
10.23
10.34
3.63
4.67%
5.61%
—
3.85
Dividend per sh¥
4.94
5.02
5.80
6.34
6.04
6.19
6.76
6.64
7.29
7.01
1.32
3.05%
2.80%
—
14.93
Div yield (avg)%
19.46
16.72
17.01
18.11
18.60
19.24
19.01
17.21
16.12
16.93
19.78
17.21
17.66
83
11.93
Payout ratio%
6.44
8.15
8.19
10.80
11.78
9.48
9.51
8.26
8.71
9.29
21.24
9.29
9.00
33
0.920
Shares (diluted)B
1.059
1.017
1.114
1.091
1.236
1.295
1.412
1.609
1.619
1.652
0.904
5.98%
5.72%
33
27.83
Buyback yield%
21.85
24.68
22.02
20.70
19.24
20.95
19.89
17.58
16.23
14.55
14.07
17.58
20.30
49
0.561
D/E ratiox
0.642
0.582
0.598
0.619
0.700
0.700
0.758
0.802
0.824
0.754
0.105
0.758
0.700
67
0.721
Enterprise value¥B
8.036
9.266
9.472
11.02
11.46
12.09
13.11
13.74
13.81
13.40
9.677
3.19%
5.55%
88
4.224
LT debt¥B
9.621
9.669
11.40
11.18
11.62
13.71
15.30
17.79
18.64
20.52
2.829
12.04%
9.30%
75
Revenue
¥9.648B
6.31%
1.00×
Cost of revenue
¥6.334B
6.38%
1.01×
Operating expenses
¥1.921B
6.70%
1.04×
Spread over hurdle
(2.42%)