0.380
Revenue¥B
2.298
2.501
2.704
2.843
3.099
3.324
3.552
3.789
4.119
4.298
0.418
6.76%
7.13%
62
17.97
Revenue growth%
15.82
12.99
10.65
8.89
7.75
7.18
8.69
8.87
8.69
6.44
17.85
8.69
8.78
89
4.54
Gross margin%
4.99
4.96
5.42
3.68
3.27
1.49
3.89
2.35
4.09
3.64
27.78
3.64
3.78
68
22.67
Operating margin%
11.22
11.77
11.37
12.34
12.06
9.73
10.85
12.62
10.15
8.23
10.60
10.15
11.29
15
20.70
Net margin%
27.25
27.76
29.46
26.70
27.30
26.16
23.86
22.38
19.62
17.21
27.43
22.38
26.43
74
20.23
P/E ratio (avg)x
10.52
12.11
13.38
13.71
13.72
15.03
15.50
18.17
18.72
21.60
28.18
18.17
14.38
46
28.60
EV/EBITx
8.954
10.48
10.19
11.52
13.31
13.92
13.87
13.74
15.73
17.94
24.10
13.92
13.52
23
28.91
FCF yield (avg)%
12.94
14.13
16.94
17.64
16.38
18.96
18.71
20.84
20.95
20.81
13.67
20.81
18.17
88
10.36
FCF margin%
23.85
24.11
26.23
26.77
27.89
26.50
26.69
26.84
25.96
26.97
24.97
26.69
26.59
39
0.378
FCF / Net incomex
0.645
0.711
0.793
0.862
0.944
0.971
0.867
0.832
0.743
0.805
0.645
0.832
0.818
67
21.44
ROIC%
21.19
21.56
19.96
21.64
22.45
22.66
22.73
21.53
19.86
21.25
11.91
21.53
21.54
56
25.43
Return on equity%
20.20
22.28
23.70
23.29
25.51
25.34
23.92
24.24
26.47
28.00
16.73
25.34
24.08
11
25.91
Return on assets%
18.64
15.73
14.58
14.09
12.49
13.08
13.21
14.56
17.11
16.81
19.95
14.56
14.57
64
0.31
EPS¥
0.91
1.00
1.04
1.09
1.24
1.28
1.36
1.47
1.47
1.47
0.34
3.42%
4.38%
—
26.46
EPS growth%
5.83
3.04
1.70
0.40
3.15
3.47
5.57
7.20
9.85
7.41
6.07
7.20
4.52
71
0.43
Bookvalue per sh¥
1.03
1.14
1.15
1.22
1.34
1.46
1.40
1.60
1.62
1.81
1.42
6.23%
5.89%
—
0.68
FCF per share¥
2.66
2.56
2.88
3.24
3.19
3.26
3.88
4.61
5.33
6.32
1.31
14.61%
9.72%
—
1.26
Dividend per sh¥
1.60
1.62
1.74
1.87
2.05
2.12
2.11
2.11
2.35
2.47
0.69
3.79%
4.94%
—
11.63
Div yield (avg)%
8.35
6.57
9.43
11.24
11.35
14.34
14.45
12.62
11.26
8.61
21.52
12.62
11.25
15
26.89
Payout ratio%
25.04
25.86
27.44
28.02
27.40
24.90
24.46
22.76
21.22
21.74
28.74
22.76
24.97
43
0.866
Shares (diluted)B
1.005
1.103
1.157
1.270
1.438
1.639
1.837
1.913
2.130
2.102
0.896
7.90%
7.19%
50
8.11
Buyback yield%
20.74
20.67
20.31
20.05
18.38
15.52
13.52
12.81
12.92
10.42
15.68
12.92
16.95
24
0.273
D/E ratiox
1.780
1.944
2.225
2.284
2.523
2.524
2.734
2.993
3.392
3.376
1.689
2.993
2.523
83
0.138
Enterprise value¥B
2.025
2.014
2.042
1.859
1.727
1.895
2.104
2.279
2.498
2.541
1.884
8.04%
3.27%
43
0.377
LT debt¥B
2.459
2.723
2.611
2.500
2.794
2.455
2.624
2.595
2.885
2.551
0.781
(1.80%)
(0.50%)
33
Revenue
¥4.298B
7.13%
1.00×
Cost of revenue
¥2.285B
7.09%
1.00×
Operating expenses
¥514.2M
6.59%
0.95×
Cash and investments
19.60%
Spread over hurdle
16.88%