1.361
Revenue¥B
2.339
2.377
2.469
2.610
2.665
2.801
2.845
2.976
3.083
3.194
1.445
3.69%
3.66%
63
12.43
Revenue growth%
24.20
25.69
23.01
22.10
23.81
21.03
22.07
19.98
22.03
19.53
24.80
21.03
22.09
30
6.87
Gross margin%
29.91
30.12
31.34
31.57
32.17
31.44
32.08
34.12
34.05
34.49
7.77
34.05
31.83
77
7.26
Operating margin%
6.50
9.34
11.95
11.85
9.22
7.48
8.81
11.77
12.90
11.62
24.10
11.62
10.48
30
7.56
Net margin%
5.75
6.75
5.23
6.45
6.79
4.50
6.58
3.96
4.64
4.70
11.43
4.64
5.49
66
10.53
P/E ratio (avg)x
42.90
46.36
51.54
50.65
60.14
64.63
75.98
74.74
78.86
90.29
6.858
75.98
62.38
8
21.47
EV/EBITx
18.42
18.72
20.58
20.58
18.43
17.07
18.41
19.10
19.66
20.53
37.43
19.10
18.91
40
4.47
FCF yield (avg)%
3.13
5.73
7.53
8.99
9.29
10.21
9.77
11.95
10.98
9.29
10.30
10.21
9.29
43
26.48
FCF margin%
24.91
25.10
26.12
27.82
24.86
23.26
24.85
22.51
22.70
24.77
23.09
23.26
24.86
93
1.130
FCF / Net incomex
1.521
1.784
2.089
2.163
2.278
2.673
2.659
2.557
3.003
3.550
1.216
2.673
2.418
78
7.88
ROIC%
9.22
11.14
11.94
13.11
11.55
11.20
12.36
10.74
9.95
9.10
24.62
10.74
11.17
66
4.81
Return on equity%
8.13
9.77
9.58
7.31
10.02
8.60
9.26
9.13
6.59
6.21
27.43
8.60
8.87
53
27.85
Return on assets%
22.72
22.81
25.32
24.61
24.54
23.30
25.44
26.35
28.60
29.22
28.56
26.35
24.97
74
0.18
EPS¥
0.77
0.82
0.88
0.88
0.85
0.83
0.84
0.95
0.96
1.04
0.19
4.05%
3.47%
—
12.36
EPS growth%
35.04
34.98
31.99
34.65
34.16
33.33
33.08
33.49
31.75
32.26
21.61
33.08
33.41
71
0.17
Bookvalue per sh¥
0.52
0.62
0.65
0.66
0.73
0.83
0.87
0.94
1.11
1.26
0.91
11.60%
8.92%
—
0.43
FCF per share¥
0.50
0.53
0.53
0.61
0.61
0.60
0.62
0.58
0.60
0.65
0.55
1.29%
3.75%
—
1.00
Dividend per sh¥
1.36
1.51
1.63
1.91
2.02
2.07
2.34
2.25
2.51
2.78
0.73
6.59%
6.98%
—
20.35
Div yield (avg)%
24.38
24.77
25.71
24.15
24.81
27.17
25.94
27.37
26.21
24.26
7.99
26.21
25.26
89
7.30
Payout ratio%
26.46
25.45
23.64
25.24
27.61
30.60
28.32
25.69
23.14
20.32
29.48
25.69
25.57
75
1.511
Shares (diluted)B
1.269
1.261
1.143
1.143
1.215
1.237
1.330
1.367
1.197
1.082
1.558
(2.29%)
(1.58%)
49
6.42
Buyback yield%
26.37
28.52
30.67
29.61
30.36
30.50
33.42
33.96
34.17
35.04
2.31
33.96
30.58
60
0.950
D/E ratiox
1.112
1.027
1.050
1.002
1.124
1.091
1.140
1.252
1.133
1.245
1.477
1.140
1.118
42
0.782
Enterprise value¥B
5.797
5.645
6.633
6.628
6.500
7.693
8.296
8.050
8.849
9.774
1.467
8.50%
6.61%
21
3.542
LT debt¥B
1.921
1.954
1.916
2.144
2.165
2.303
2.573
2.901
2.998
3.075
3.338
7.27%
5.10%
34
Revenue
¥3.194B
3.66%
1.00×
Cost of revenue
¥1.603B
3.83%
1.02×
Operating expenses
¥745.2M
3.71%
1.00×
Spread over hurdle
19.03%