0.298
Revenue¥B
2.061
2.170
2.315
2.390
2.514
2.592
2.701
2.862
3.008
3.160
0.309
4.68%
4.84%
19
5.13
Revenue growth%
18.10
19.33
22.00
23.27
25.11
23.66
20.89
20.75
20.82
19.46
24.97
20.82
20.86
91
4.63
Gross margin%
18.39
17.28
17.06
16.90
15.82
16.70
18.56
17.11
17.88
16.08
6.06
17.11
17.08
25
28.07
Operating margin%
14.72
15.81
17.42
17.07
14.23
12.93
14.38
15.33
17.26
16.26
26.18
15.33
15.57
14
15.60
Net margin%
8.61
5.77
4.88
5.10
2.74
2.48
4.59
5.67
8.62
10.76
23.13
5.67
5.39
91
33.78
P/E ratio (avg)x
27.21
27.07
26.29
23.94
22.82
25.76
24.22
23.85
21.26
23.61
11.22
23.85
24.08
31
28.33
EV/EBITx
48.59
54.47
52.44
51.37
53.75
50.23
49.98
53.72
61.71
65.17
28.15
53.72
53.08
86
24.98
FCF yield (avg)%
22.91
23.58
24.21
22.62
20.13
17.60
15.38
16.07
13.27
15.32
2.49
15.38
18.87
64
26.02
FCF margin%
3.69
5.14
6.44
6.93
6.96
7.99
10.61
8.12
7.59
9.31
15.81
8.12
7.28
80
1.003
FCF / Net incomex
1.313
1.456
1.620
1.673
1.573
1.629
1.680
1.912
1.894
1.974
0.298
1.894
1.651
22
17.01
ROIC%
15.24
15.13
14.04
14.39
13.80
11.50
11.90
10.18
12.94
15.33
26.34
11.90
13.92
26
15.31
Return on equity%
20.75
20.78
18.12
15.66
16.35
13.65
13.24
12.32
10.93
9.03
16.43
12.32
14.66
69
4.59
Return on assets%
28.26
30.03
32.37
30.70
29.56
31.70
29.22
26.37
24.49
22.40
23.18
26.37
29.39
56
1.57
EPS¥
2.33
2.37
2.52
2.39
2.47
2.82
3.17
3.62
3.79
4.28
1.75
11.59%
7.10%
—
14.21
EPS growth%
33.21
32.25
32.65
35.30
32.30
31.20
30.67
32.47
30.49
31.05
12.42
31.05
32.28
39
1.78
Bookvalue per sh¥
2.48
2.47
2.27
2.34
2.31
2.12
2.37
2.58
2.54
2.54
0.40
1.92%
1.33%
—
0.60
FCF per share¥
1.75
1.69
1.72
1.87
2.08
2.29
2.56
2.82
2.96
3.14
1.13
8.60%
6.74%
—
0.70
Dividend per sh¥
0.62
0.62
0.62
0.59
0.68
0.77
0.77
0.78
0.77
0.90
0.34
5.61%
4.13%
—
15.79
Div yield (avg)%
29.24
32.04
33.54
32.84
30.16
27.24
28.12
29.72
30.59
32.09
5.72
29.72
30.38
10
6.66
Payout ratio%
10.58
13.22
12.78
10.81
10.82
12.40
10.61
13.26
12.15
14.96
28.04
12.40
12.27
49
1.010
Shares (diluted)B
1.022
1.133
1.245
1.229
1.326
1.421
1.492
1.385
1.339
1.326
0.997
—
3.44%
43
17.60
Buyback yield%
25.85
27.04
27.19
25.65
26.69
27.54
24.86
26.26
23.76
21.85
9.04
24.86
26.06
34
1.545
D/E ratiox
2.269
2.490
2.703
2.515
2.296
2.149
2.053
1.948
1.771
1.968
0.285
1.968
2.209
45
2.389
Enterprise value¥B
3.886
4.447
5.150
5.906
5.748
6.645
6.843
7.928
9.465
10.80
1.126
13.44%
12.19%
17
1.976
LT debt¥B
0.634
0.588
0.548
0.524
0.562
0.520
0.548
0.527
0.612
0.573
1.406
0.40%
0.27%
82
Revenue
¥3.160B
4.84%
1.00×
Cost of revenue
¥2.165B
4.70%
0.99×
Operating expenses
¥439.7M
5.26%
1.04×
Spread over hurdle
45.67%