0.381
Revenue¥B
0.856
0.914
0.975
1.045
1.118
1.201
1.287
1.347
1.447
1.508
0.415
6.16%
6.55%
74
21.26
Revenue growth%
11.94
9.58
11.17
13.33
13.72
15.80
14.32
15.73
17.64
17.57
10.15
15.80
14.02
65
22.75
Gross margin%
15.84
15.81
18.73
18.60
20.63
19.35
16.75
18.52
16.28
17.44
10.72
17.44
17.98
10
3.10
Operating margin%
12.53
11.65
9.61
12.05
9.47
6.82
5.11
3.04
2.13
0.98
4.46
3.04
8.14
53
2.20
Net margin%
16.27
18.63
19.31
17.07
16.78
16.68
18.77
20.58
19.40
19.20
13.76
19.20
18.70
90
9.492
P/E ratio (avg)x
17.28
17.48
17.21
18.63
17.84
18.16
16.01
15.81
17.11
18.35
18.73
17.11
17.38
76
16.85
EV/EBITx
22.81
27.34
27.40
28.46
31.07
32.88
36.24
40.95
43.27
46.46
12.81
40.95
31.98
64
18.24
FCF yield (avg)%
21.44
22.25
21.63
24.52
23.86
26.29
27.94
30.29
30.18
32.28
18.77
30.18
25.40
18
12.88
FCF margin%
17.54
15.65
13.64
12.09
13.08
10.78
13.39
15.15
13.73
15.04
7.77
13.73
13.69
82
1.406
FCF / Net incomex
0.111
0.102
0.104
0.093
0.096
0.103
0.103
0.110
0.111
0.107
1.260
0.107
0.104
75
9.48
ROIC%
6.20
3.26
1.96
1.14
0.40
0.40
0.40
0.80
0.40
0.40
2.02
0.40
0.60
60
8.34
Return on equity%
20.02
17.65
19.66
18.75
18.49
20.86
20.06
22.37
24.22
22.63
10.58
22.37
20.04
86
20.07
Return on assets%
18.02
16.35
19.13
18.37
19.93
17.63
18.28
16.97
17.34
19.70
10.60
17.63
18.15
57
3.71
EPS¥
3.96
4.12
4.23
4.22
4.28
4.40
5.16
5.60
5.24
4.91
3.80
2.79%
3.45%
—
2.71
EPS growth%
27.69
26.37
28.41
28.21
25.35
23.49
25.33
24.85
24.05
24.08
15.54
24.08
25.34
30
1.86
Bookvalue per sh¥
1.64
1.51
1.43
1.37
1.23
1.18
1.11
1.24
1.14
1.05
1.26
(3.09%)
(3.29%)
—
3.68
FCF per share¥
2.73
2.92
2.52
2.29
2.48
2.42
2.36
2.17
2.29
1.96
1.21
(4.63%)
(3.21%)
—
2.51
Dividend per sh¥
2.49
2.97
3.17
3.35
3.90
4.42
5.32
5.31
6.00
6.42
3.17
10.49%
11.96%
—
13.61
Div yield (avg)%
0.40
2.02
0.85
0.40
2.26
0.40
2.69
2.27
0.40
1.23
27.35
1.23
1.04
82
20.02
Payout ratio%
16.82
19.74
21.77
21.98
24.14
26.31
27.73
29.51
27.76
27.12
24.88
27.73
25.22
50
112.4
Shares (diluted)M
137.4
140.8
149.2
152.4
165.7
190.0
210.2
227.5
266.6
315.2
107.7
13.72%
10.40%
49
9.11
Buyback yield%
25.45
26.54
29.23
27.27
29.85
30.19
32.18
30.28
29.58
30.35
3.50
30.28
29.72
38
0.576
D/E ratiox
0.894
1.001
1.054
1.243
1.292
1.467
1.771
1.938
2.089
2.096
1.118
1.938
1.380
25
0.804
Enterprise value¥B
1.056
1.120
1.192
1.176
1.053
1.097
1.168
1.145
1.250
1.399
0.891
5.86%
3.68%
95
0.834
LT debt¥B
0.293
0.277
0.281
0.293
0.313
0.359
0.332
0.325
0.352
0.364
1.312
3.06%
2.12%
17
Revenue
¥1.508B
6.55%
1.00×
Cost of revenue
¥1.017B
6.60%
1.00×
Operating expenses
¥163.2M
7.37%
1.08×
Cash and investments
15.92%
Spread over hurdle
23.98%