1.368
Revenue¥B
1.305
1.377
1.421
1.513
1.595
1.647
1.747
1.839
1.958
2.048
1.442
5.13%
5.13%
39
12.22
Revenue growth%
22.67
23.87
22.26
20.88
18.44
17.42
14.61
16.18
17.81
17.53
19.19
17.42
18.12
11
16.90
Gross margin%
0.53
2.78
4.73
5.76
7.51
9.50
10.88
11.90
9.94
11.07
3.98
10.88
8.50
11
7.06
Operating margin%
11.03
8.34
9.77
8.86
8.71
7.38
5.34
6.83
5.92
8.49
22.49
6.83
8.41
27
27.37
Net margin%
22.85
22.71
20.79
21.41
20.36
21.96
22.64
25.51
25.17
25.59
18.42
25.17
22.67
38
26.48
P/E ratio (avg)x
50.62
53.89
53.67
56.14
59.06
64.31
66.30
68.48
68.37
67.49
9.688
67.49
61.68
43
24.99
EV/EBITx
6.346
5.906
6.283
5.720
5.725
5.710
5.821
6.325
6.696
6.732
6.811
6.325
6.094
90
17.13
FCF yield (avg)%
10.91
13.69
11.66
9.89
11.19
10.89
8.31
10.41
9.24
8.14
26.57
9.24
10.65
16
23.35
FCF margin%
8.45
9.99
9.77
10.83
12.92
11.50
10.87
9.74
11.73
12.19
4.41
11.50
10.85
92
1.783
FCF / Net incomex
1.286
1.315
1.422
1.567
1.808
1.858
1.812
2.013
2.325
2.264
0.859
2.013
1.810
10
23.66
ROIC%
30.54
29.31
30.63
32.50
33.23
35.39
34.79
33.46
30.60
29.07
11.27
33.46
31.57
53
24.66
Return on equity%
7.96
5.71
4.52
4.31
4.38
6.05
3.87
1.67
0.73
2.10
29.52
2.10
4.34
78
14.00
Return on assets%
27.93
26.06
29.00
27.34
24.62
22.18
24.75
23.82
21.70
20.64
29.90
22.18
24.69
86
8.37
EPS¥
13.14
12.90
12.54
12.76
14.21
15.64
15.73
15.66
14.63
15.06
9.19
1.17%
1.86%
—
23.29
EPS growth%
25.50
28.10
25.60
27.46
30.38
32.93
34.33
36.27
35.57
33.94
28.86
34.33
31.66
95
10.38
Bookvalue per sh¥
18.24
16.15
17.20
17.79
17.47
19.43
21.58
22.10
24.08
26.62
15.50
8.78%
4.47%
—
11.67
FCF per share¥
17.25
19.45
22.22
20.73
20.67
20.09
19.44
22.36
24.47
25.59
11.59
4.36%
3.14%
—
10.38
Dividend per sh¥
7.53
7.71
7.37
6.53
6.78
6.98
6.05
5.40
4.88
4.92
9.76
(6.21%)
(5.18%)
—
27.80
Div yield (avg)%
16.96
17.27
18.05
17.07
15.47
15.75
14.35
13.98
13.96
12.39
28.15
13.98
15.61
73
12.65
Payout ratio%
37.28
38.69
36.99
37.77
38.97
38.83
41.63
39.10
37.02
37.69
14.10
38.83
38.23
47
123.8
Shares (diluted)M
153.0
159.3
153.9
144.9
165.6
182.9
193.9
193.3
204.2
204.2
126.6
4.28%
3.00%
16
12.04
Buyback yield%
13.03
11.53
13.61
15.36
14.55
16.65
15.28
14.34
13.83
15.50
18.42
15.28
14.44
82
0.671
D/E ratiox
0.409
0.417
0.461
0.481
0.481
0.537
0.543
0.606
0.679
0.686
0.260
0.606
0.509
91
474.9
Enterprise value¥M
211.1
234.2
235.6
243.7
250.3
236.6
235.7
241.5
232.5
250.9
968.6
0.05%
2.08%
9
1.176
LT debt¥B
1.575
1.739
1.869
2.019
2.178
2.085
1.963
2.149
2.163
2.049
1.312
(1.21%)
2.47%
10
Revenue
¥2.048B
5.13%
1.00×
Cost of revenue
¥1.409B
5.39%
1.03×
Operating expenses
¥286.3M
5.11%
1.00×
Cash and investments
14.47%
Spread over hurdle
(1.25%)