0.610
Revenue¥B
1.021
1.046
1.069
1.115
1.177
1.207
1.263
1.295
1.314
1.381
0.674
3.24%
3.58%
89
11.47
Revenue growth%
23.98
26.51
27.43
29.05
27.28
26.09
27.41
25.45
24.97
23.45
7.79
25.45
26.30
67
11.13
Gross margin%
13.88
11.57
10.67
9.40
9.34
7.00
6.37
5.71
8.24
6.39
27.71
6.39
8.79
10
21.31
Operating margin%
26.29
23.34
26.19
28.22
25.75
27.96
25.35
26.63
24.06
23.59
2.63
25.35
25.97
65
4.15
Net margin%
21.58
22.49
20.54
22.34
23.14
21.03
19.45
17.28
17.05
16.16
3.16
17.28
20.78
73
35.49
P/E ratio (avg)x
25.84
27.73
25.50
24.53
24.14
27.04
25.41
25.31
24.31
26.56
7.624
25.41
25.45
39
23.86
EV/EBITx
25.30
23.80
25.60
22.44
20.53
22.09
21.21
20.57
21.13
21.69
19.56
21.21
21.89
43
17.56
FCF yield (avg)%
26.89
25.72
27.21
30.06
31.66
34.06
32.86
35.72
32.91
33.87
23.02
33.87
32.26
15
22.54
FCF margin%
14.66
12.58
9.85
11.57
8.96
8.17
10.38
8.04
9.33
10.94
22.98
9.33
10.11
32
0.135
FCF / Net incomex
1.319
1.427
1.318
1.251
1.285
1.374
1.263
1.297
1.179
1.097
0.142
1.263
1.291
79
29.38
ROIC%
16.86
19.07
18.44
19.42
19.33
17.73
19.67
20.67
20.82
18.08
10.74
19.67
19.20
39
20.17
Return on equity%
23.69
24.15
22.73
22.85
21.93
19.79
22.22
21.14
21.04
23.44
9.90
21.14
22.48
12
22.45
Return on assets%
13.92
13.33
13.68
14.11
12.19
11.31
9.82
7.84
10.55
9.96
23.08
9.96
11.75
8
0.92
EPS¥
1.56
1.51
1.55
1.72
1.69
1.64
1.75
1.93
1.76
1.73
1.00
0.54%
1.46%
—
7.33
EPS growth%
2.47
4.59
2.99
5.27
6.82
9.53
12.48
10.71
8.66
6.61
29.79
9.53
6.71
76
0.52
Bookvalue per sh¥
0.73
0.79
0.69
0.70
0.74
0.64
0.59
0.53
0.56
0.51
0.23
(6.90%)
(4.27%)
—
0.33
FCF per share¥
2.25
2.49
2.61
2.53
2.36
2.43
2.74
3.04
3.21
3.65
0.57
9.12%
5.16%
—
0.83
Dividend per sh¥
1.49
1.61
1.56
1.49
1.56
1.70
1.75
1.95
2.16
2.52
0.42
10.08%
5.10%
—
11.83
Div yield (avg)%
24.96
23.54
22.79
23.83
25.79
27.21
29.34
27.61
30.06
28.84
2.96
28.84
26.50
35
5.58
Payout ratio%
9.65
7.56
7.22
5.24
2.98
1.33
1.96
2.31
5.12
6.67
28.17
2.31
5.18
46
331.4
Shares (diluted)M
435.6
491.6
512.0
471.5
479.3
448.1
443.2
464.5
476.7
452.0
326.6
(1.17%)
1.51%
22
17.29
Buyback yield%
4.26
2.87
5.31
3.17
5.69
3.93
6.75
8.04
7.48
9.76
24.92
7.48
5.50
93
1.179
D/E ratiox
0.261
0.284
0.243
0.262
0.249
0.232
0.209
0.194
0.192
0.176
0.108
0.194
0.237
94
1.331
Enterprise value¥B
1.671
1.710
1.969
2.338
2.622
2.836
3.209
3.220
3.164
3.424
1.885
5.48%
9.08%
14
1.199
LT debt¥B
1.033
1.065
1.093
1.088
1.083
1.040
1.157
1.198
1.123
1.078
1.109
(0.10%)
0.17%
44
Revenue
¥1.381B
3.58%
1.00×
Cost of revenue
¥870.2M
3.65%
1.01×
Operating expenses
¥151.8M
3.98%
1.04×
Spread over hurdle
(0.77%)