1.166
Revenue¥B
1.720
1.815
1.965
2.091
2.228
2.410
2.513
2.706
2.890
3.024
1.293
6.30%
6.65%
57
2.46
Revenue growth%
24.81
26.18
26.49
27.07
28.98
31.03
33.70
35.48
36.33
34.64
27.01
34.64
30.01
24
2.26
Gross margin%
5.82
3.29
2.34
0.40
0.40
0.40
0.40
3.02
2.43
3.14
27.41
2.43
2.38
94
13.30
Operating margin%
15.55
12.77
15.16
15.35
15.67
14.92
15.45
14.79
17.68
16.03
27.67
15.45
15.40
51
6.12
Net margin%
31.94
34.66
34.62
34.07
33.50
35.76
32.87
35.72
33.51
30.62
13.74
33.51
33.79
35
26.24
P/E ratio (avg)x
12.55
12.29
12.21
12.22
12.09
14.13
15.59
16.83
17.47
18.02
22.03
16.83
13.34
92
19.92
EV/EBITx
18.55
20.22
20.16
19.31
18.75
18.96
17.33
15.84
15.11
13.56
33.47
15.84
18.65
80
6.94
FCF yield (avg)%
5.97
7.33
10.02
8.96
10.52
11.18
8.45
7.39
7.73
6.62
5.10
7.73
8.09
23
3.11
FCF margin%
18.81
18.55
18.93
17.69
19.99
21.21
21.76
21.15
23.58
23.36
22.59
21.76
20.57
88
0.183
FCF / Net incomex
0.896
0.995
0.957
1.055
1.121
1.091
1.191
1.389
1.447
1.506
0.939
1.389
1.106
86
12.90
ROIC%
8.30
9.97
9.56
9.78
10.17
12.66
12.46
14.47
13.53
10.90
15.50
12.66
10.53
38
28.56
Return on equity%
23.57
25.83
24.80
25.73
25.32
22.73
24.21
24.36
25.46
22.59
26.61
24.21
24.58
43
22.56
Return on assets%
29.12
29.82
27.61
29.88
30.73
33.51
32.08
30.30
32.83
30.45
11.13
32.08
30.38
53
1.40
EPS¥
1.22
1.31
1.44
1.55
1.55
1.75
1.84
2.08
1.96
1.96
1.53
4.82%
5.18%
—
22.81
EPS growth%
21.07
23.29
24.45
27.03
24.63
26.36
24.43
21.50
22.87
23.15
16.14
23.15
23.86
75
1.05
Bookvalue per sh¥
0.61
0.65
0.77
0.85
0.99
1.15
1.29
1.33
1.30
1.43
1.26
7.78%
9.82%
—
1.19
FCF per share¥
2.57
3.02
3.28
3.45
3.29
3.25
3.56
3.74
3.91
3.67
1.28
2.18%
5.14%
—
0.31
Dividend per sh¥
2.22
2.25
2.68
3.19
3.69
4.15
4.86
5.45
5.52
6.59
0.59
12.28%
13.03%
—
20.08
Div yield (avg)%
23.72
22.95
21.04
20.13
17.73
18.27
19.65
17.44
18.55
18.85
24.94
18.55
19.25
50
28.34
Payout ratio%
6.42
7.37
6.84
6.43
7.58
8.88
11.52
14.41
12.11
12.56
8.65
12.11
8.23
50
2.561
Shares (diluted)B
2.683
2.573
2.956
3.337
3.405
3.345
3.181
3.602
3.377
3.232
2.517
(1.03%)
1.89%
45
9.21
Buyback yield%
19.07
17.19
19.28
21.44
18.85
19.10
19.26
17.11
18.04
18.42
18.79
18.42
18.96
58
1.127
D/E ratiox
0.117
0.108
0.111
0.118
0.110
0.102
0.104
0.093
0.095
0.093
1.394
0.095
0.106
74
0.768
Enterprise value¥B
3.153
3.223
3.360
3.372
3.641
4.422
5.205
5.931
6.475
7.806
3.935
16.48%
11.60%
17
0.591
LT debt¥B
0.756
0.704
0.803
0.920
0.968
1.084
1.081
1.072
1.131
1.050
2.690
1.64%
4.11%
79
Revenue
¥3.024B
6.65%
1.00×
Cost of revenue
¥1.452B
6.56%
0.99×
Operating expenses
¥651.6M
6.68%
1.00×
Cash and investments
18.92%
Goodwill & intangibles
18.46%
Spread over hurdle
16.09%