1.073
Revenue¥B
1.371
1.455
1.523
1.623
1.733
1.801
1.892
1.935
2.049
2.160
1.172
4.50%
5.18%
64
24.56
Revenue growth%
16.27
17.85
18.35
19.13
17.50
18.17
20.25
17.61
18.27
18.94
28.13
18.27
18.22
70
18.21
Gross margin%
0.40
3.34
2.86
1.86
1.27
0.40
0.40
0.61
0.72
2.91
7.62
0.61
1.00
11
28.19
Operating margin%
15.36
17.17
20.11
22.08
20.43
18.81
15.90
17.25
14.50
15.08
26.35
15.90
17.21
10
4.38
Net margin%
12.09
10.62
7.90
10.89
13.41
14.78
12.48
9.89
9.36
7.95
17.33
9.89
10.76
86
7.941
P/E ratio (avg)x
27.56
31.53
35.50
34.28
33.81
37.81
39.28
42.59
43.37
44.05
16.73
42.59
36.65
94
29.55
EV/EBITx
18.77
20.01
19.74
19.48
19.72
18.73
17.86
17.75
18.01
18.45
37.59
18.01
18.75
46
13.85
FCF yield (avg)%
10.79
13.06
12.59
11.51
9.67
9.18
6.18
6.19
6.87
6.65
8.43
6.65
9.42
36
25.40
FCF margin%
13.19
13.43
11.24
8.98
10.63
10.54
12.38
14.28
16.19
15.48
2.84
14.28
12.78
56
0.650
FCF / Net incomex
1.613
1.680
1.807
1.946
2.222
2.035
2.298
2.511
2.596
2.892
1.631
2.511
2.128
63
25.32
ROIC%
10.70
13.13
12.19
10.70
10.70
13.39
14.18
12.15
14.23
13.64
3.99
13.64
12.66
87
24.54
Return on equity%
24.82
21.92
20.29
22.03
19.66
17.01
14.15
16.87
16.90
16.01
24.74
16.87
18.33
18
13.97
Return on assets%
25.52
25.92
28.11
28.40
25.54
25.81
24.82
24.90
27.15
27.41
28.54
25.81
25.87
39
2.16
EPS¥
0.32
0.31
0.29
0.28
0.25
0.26
0.24
0.26
0.28
0.28
2.26
2.14%
(1.73%)
—
21.06
EPS growth%
12.62
9.66
10.80
8.04
8.70
8.15
9.21
9.83
9.64
9.85
27.35
9.64
9.65
76
0.42
Bookvalue per sh¥
2.33
2.29
2.22
2.01
2.10
2.33
2.63
2.45
2.62
2.46
2.36
3.23%
0.91%
—
1.21
FCF per share¥
2.96
3.10
3.62
4.00
4.70
5.03
6.07
6.08
7.18
8.54
1.79
12.68%
12.76%
—
0.90
Dividend per sh¥
3.26
3.39
3.22
3.24
3.30
3.76
4.20
4.76
5.30
5.39
1.62
10.30%
5.57%
—
13.03
Div yield (avg)%
22.04
23.37
22.73
25.59
28.14
28.02
30.98
30.23
29.80
27.20
19.53
29.80
27.61
59
10.31
Payout ratio%
28.14
27.82
30.38
31.78
29.02
26.28
25.51
27.22
24.54
23.24
7.56
25.51
27.52
69
404.0
Shares (diluted)M
491.9
566.8
651.3
640.6
702.3
660.5
763.4
870.6
973.3
979.4
415.8
6.88%
7.64%
64
7.12
Buyback yield%
15.38
15.22
14.22
15.87
17.93
16.52
19.25
18.20
20.80
20.28
9.89
19.25
17.22
41
0.351
D/E ratiox
0.385
0.391
0.386
0.406
0.443
0.471
0.466
0.496
0.552
0.569
1.484
0.496
0.454
84
0.166
Enterprise value¥B
1.281
1.216
1.218
1.278
1.373
1.363
1.282
1.403
1.290
1.230
2.118
(2.17%)
(0.36%)
78
0.425
LT debt¥B
0.909
0.973
0.832
0.731
0.759
0.751
0.766
0.681
0.655
0.667
1.792
(2.56%)
(3.18%)
93
Revenue
¥2.160B
5.18%
1.00×
Cost of revenue
¥1.512B
5.18%
1.00×
Operating expenses
¥446.8M
5.27%
1.01×
Cash and investments
18.63%
Spread over hurdle
(4.18%)