0.497
Revenue¥B
0.476
0.524
0.559
0.608
0.670
0.715
0.777
0.838
0.925
1.005
0.536
8.45%
8.49%
31
10.75
Revenue growth%
28.95
31.17
30.00
32.42
31.02
33.34
35.77
38.67
37.69
37.36
19.14
37.36
32.88
66
6.18
Gross margin%
5.94
7.00
8.17
7.10
5.16
4.32
7.15
6.47
8.13
9.48
17.16
7.15
7.05
64
13.24
Operating margin%
22.27
24.04
25.24
27.70
29.42
27.31
28.57
26.10
29.08
31.54
29.74
28.57
27.51
71
29.94
Net margin%
13.38
11.34
11.54
13.66
15.05
12.82
13.07
14.77
15.40
16.65
29.12
14.77
13.52
43
27.03
P/E ratio (avg)x
20.80
20.22
21.57
21.95
23.14
23.44
24.67
25.79
25.94
28.45
35.12
25.79
23.29
62
9.526
EV/EBITx
9.587
8.335
7.541
7.214
6.323
6.588
7.043
6.592
6.786
7.311
26.69
6.786
7.128
29
10.77
FCF yield (avg)%
24.99
26.53
29.21
27.99
28.93
28.64
28.04
27.48
24.61
22.05
21.20
27.48
27.74
7
4.58
FCF margin%
22.83
24.28
23.61
21.78
20.03
18.08
15.65
13.27
12.87
11.17
21.63
13.27
19.05
10
0.461
FCF / Net incomex
2.347
2.521
2.675
2.560
2.462
2.336
2.702
3.077
3.356
3.671
0.324
3.077
2.617
26
14.94
ROIC%
29.35
28.43
28.21
27.54
28.54
28.78
28.67
30.52
28.81
29.74
16.58
28.81
28.73
24
27.09
Return on equity%
28.02
29.86
30.61
33.28
33.11
35.39
33.18
30.52
27.98
30.17
8.38
30.52
30.56
86
28.42
Return on assets%
14.66
15.19
15.19
17.87
16.04
15.09
12.65
10.62
11.13
10.99
12.19
11.13
14.88
50
3.74
EPS¥
3.57
3.26
3.11
3.42
3.40
3.18
3.47
3.53
3.82
3.50
3.90
0.58%
0.79%
—
6.41
EPS growth%
28.92
26.75
25.92
28.07
29.65
31.13
32.55
34.74
37.01
39.70
22.48
34.74
30.39
91
2.65
Bookvalue per sh¥
2.14
1.92
1.95
1.76
1.66
1.58
1.66
1.79
1.83
1.81
2.73
1.71%
(2.38%)
—
3.45
FCF per share¥
0.81
0.75
0.67
0.69
0.68
0.73
0.71
0.72
0.75
0.77
2.40
2.67%
(1.97%)
—
3.95
Dividend per sh¥
2.44
2.57
2.62
2.67
3.12
3.68
4.33
4.99
4.96
5.78
1.78
13.12%
8.53%
—
24.61
Div yield (avg)%
36.25
37.46
40.16
38.48
37.90
35.32
37.73
35.29
36.95
38.87
11.46
36.95
37.59
10
21.90
Payout ratio%
22.22
23.26
23.42
25.40
22.87
23.52
25.28
25.60
25.08
25.26
24.37
25.26
24.30
87
101.5
Shares (diluted)M
116.8
110.7
105.1
116.0
127.8
120.4
129.8
117.8
132.9
139.5
104.9
1.77%
2.97%
27
5.26
Buyback yield%
0.40
0.40
1.29
0.40
2.53
2.73
2.86
3.75
1.27
2.71
23.98
2.73
1.91
51
1.499
D/E ratiox
0.288
0.283
0.310
0.306
0.334
0.351
0.345
0.363
0.410
0.441
0.338
0.363
0.339
51
0.620
Enterprise value¥B
1.523
1.764
1.820
2.063
2.285
2.206
2.451
2.845
3.089
3.503
0.132
8.93%
10.30%
59
1,073
LT debt¥M
494.7
474.9
476.7
514.4
530.3
478.5
434.8
381.9
383.9
393.1
997.2
(5.81%)
(2.98%)
40
Revenue
¥1.005B
8.49%
1.00×
Cost of revenue
¥455.9M
8.29%
0.98×
Operating expenses
¥218.5M
8.46%
1.00×
Cash and investments
16.70%
Spread over hurdle
(1.89%)