0.575
Revenue¥B
1.053
1.132
1.219
1.289
1.387
1.524
1.647
1.807
1.910
2.039
0.628
8.01%
7.44%
38
14.83
Revenue growth%
26.38
23.77
25.65
25.59
25.26
26.86
29.15
30.40
30.69
29.53
16.00
29.53
26.62
70
27.69
Gross margin%
22.71
22.18
22.39
20.22
21.44
22.18
22.47
23.35
25.04
22.24
14.50
22.47
22.32
93
9.19
Operating margin%
31.62
34.10
34.06
35.63
36.02
36.23
35.79
38.02
37.81
39.40
5.43
37.81
35.90
25
23.60
Net margin%
20.69
22.80
21.45
18.75
19.49
19.69
17.12
14.70
13.68
14.15
21.36
14.70
19.12
14
27.69
P/E ratio (avg)x
54.22
62.44
69.65
78.96
91.82
90.15
96.76
112.4
127.6
130.6
35.51
112.4
90.98
31
33.95
EV/EBITx
7.637
8.263
9.064
8.591
8.582
9.806
10.42
10.97
11.99
13.43
16.09
10.97
9.435
11
15.40
FCF yield (avg)%
6.47
3.79
5.07
5.40
4.27
4.99
7.25
9.75
9.06
7.77
24.65
7.77
5.93
15
15.77
FCF margin%
19.10
18.96
18.85
17.32
16.72
16.50
14.57
13.55
11.66
11.30
4.27
13.55
16.61
72
0.430
FCF / Net incomex
1.755
1.866
1.609
1.609
1.679
1.796
1.594
1.554
1.351
1.275
1.172
1.554
1.609
85
5.18
ROIC%
24.38
26.20
26.00
25.00
25.11
24.74
21.78
23.20
22.30
21.85
14.55
22.30
24.56
71
5.45
Return on equity%
8.63
11.55
11.32
13.48
13.67
16.65
13.93
13.56
12.23
12.87
2.17
13.56
13.18
37
3.10
Return on assets%
20.98
21.12
23.74
23.28
23.27
22.97
24.06
26.92
23.96
26.07
27.35
24.06
23.51
34
0.50
EPS¥
2.24
2.57
2.83
3.05
3.27
3.14
3.13
3.49
3.36
3.87
0.51
3.48%
6.39%
—
12.51
EPS growth%
18.48
19.69
17.63
20.08
22.32
23.22
25.43
22.97
21.58
22.28
10.95
22.97
21.93
62
1.64
Bookvalue per sh¥
1.79
1.80
1.86
2.08
2.12
2.07
2.30
2.27
2.45
2.59
0.57
4.05%
3.65%
—
1.72
FCF per share¥
1.36
1.48
1.37
1.27
1.13
1.16
1.07
1.14
1.13
1.01
0.93
(2.36%)
(2.36%)
—
0.46
Dividend per sh¥
1.35
1.57
1.79
1.79
2.02
2.19
2.40
2.53
2.59
3.02
1.78
8.35%
9.35%
—
12.84
Div yield (avg)%
11.90
9.68
8.00
5.26
7.22
8.80
11.11
9.56
11.89
11.40
6.66
11.11
9.62
61
2.34
Payout ratio%
11.71
14.59
14.55
12.06
12.57
10.84
8.22
7.80
5.34
6.25
5.74
7.80
11.27
72
0.716
Shares (diluted)B
0.788
0.759
0.742
0.740
0.805
0.901
0.903
1.003
1.000
1.123
0.695
6.88%
4.11%
86
10.07
Buyback yield%
17.69
16.68
16.87
19.13
22.09
22.87
20.80
21.66
19.37
19.10
18.58
20.80
19.25
82
0.365
D/E ratiox
1.762
2.130
2.341
2.596
2.769
3.170
3.853
4.298
4.695
5.385
0.159
4.298
2.969
52
0.075
Enterprise value¥B
2.330
2.483
2.952
3.401
3.552
3.845
4.457
4.846
5.319
5.845
0.196
10.47%
9.90%
10
1.712
LT debt¥B
1.280
1.372
1.355
1.268
1.196
1.096
1.110
1.063
1.120
1.119
0.275
(1.32%)
(1.54%)
75
Revenue
¥2.039B
7.44%
1.00×
Cost of revenue
¥1.427B
7.44%
1.00×
Operating expenses
¥318.0M
8.05%
1.06×
Cash and investments
16.96%
Spread over hurdle
(0.92%)