0.512
Revenue¥B
3.319
3.585
3.793
4.143
4.367
4.780
5.153
5.416
5.719
6.108
0.544
6.94%
7.23%
49
25.67
Revenue growth%
25.60
27.61
29.06
26.26
28.45
30.21
29.05
28.49
29.32
31.46
9.46
29.32
28.77
90
11.20
Gross margin%
9.32
8.96
8.21
9.02
11.84
14.61
13.98
16.87
14.11
11.25
16.20
14.11
11.54
48
7.58
Operating margin%
24.87
23.14
23.74
26.24
25.78
25.89
24.19
25.22
26.21
25.71
24.91
25.71
25.46
62
22.92
Net margin%
20.38
20.02
21.22
19.58
20.86
20.72
19.93
22.07
21.32
20.08
18.99
20.72
20.55
84
29.75
P/E ratio (avg)x
27.19
27.32
26.99
25.13
23.93
22.38
21.15
20.29
21.54
22.64
19.04
21.54
23.29
33
35.61
EV/EBITx
15.79
16.24
14.39
12.70
11.73
10.46
10.27
9.918
8.803
9.465
34.41
9.918
11.09
82
28.47
FCF yield (avg)%
6.93
4.91
7.83
6.38
3.83
4.09
2.83
5.66
4.63
5.43
24.30
4.63
5.17
81
14.98
FCF margin%
26.20
24.03
22.38
24.68
26.07
28.70
29.03
26.08
23.43
22.41
12.58
26.08
25.37
21
0.260
FCF / Net incomex
1.722
1.585
1.797
1.703
1.841
1.701
1.954
2.168
2.262
2.337
1.030
2.168
1.819
72
5.56
ROIC%
7.75
8.36
7.55
6.25
7.83
8.69
10.20
11.01
9.75
9.78
29.83
9.78
8.53
33
3.28
Return on equity%
6.73
6.01
6.84
6.42
5.54
8.42
5.49
3.29
5.94
8.85
22.67
5.94
6.22
55
13.55
Return on assets%
12.50
13.09
14.79
15.18
13.71
11.47
8.90
11.69
11.61
10.39
12.13
11.47
12.09
66
1.55
EPS¥
2.36
2.64
2.96
3.37
3.55
3.90
4.28
4.57
4.96
4.99
1.64
7.03%
9.48%
—
7.64
EPS growth%
7.00
9.10
6.28
7.63
6.70
6.39
4.10
4.20
4.60
5.38
6.86
4.60
6.33
5
0.98
Bookvalue per sh¥
2.06
2.19
2.33
2.16
2.37
2.61
2.46
2.64
2.92
3.05
0.87
5.15%
4.15%
—
1.38
FCF per share¥
1.96
2.23
2.63
2.80
2.81
2.77
3.07
3.54
3.82
4.18
0.55
8.26%
8.42%
—
1.83
Dividend per sh¥
0.70
0.75
0.77
0.87
0.95
1.03
1.07
1.09
1.25
1.26
0.48
5.74%
6.16%
—
29.88
Div yield (avg)%
12.51
13.19
14.27
16.49
18.87
16.00
18.96
18.90
19.08
20.13
6.60
18.96
17.68
10
25.99
Payout ratio%
9.39
12.17
13.78
11.94
9.52
10.97
9.17
11.70
10.79
13.36
19.80
10.97
11.33
49
0.993
Shares (diluted)B
1.436
1.423
1.587
1.694
1.764
1.731
1.661
1.748
1.837
2.165
0.967
4.18%
5.25%
28
16.26
Buyback yield%
6.33
6.14
4.51
3.82
2.39
4.80
3.70
5.06
2.50
4.52
27.07
4.52
4.52
40
1.776
D/E ratiox
0.783
0.711
0.765
0.772
0.840
0.898
0.948
1.021
1.057
1.058
0.297
1.021
0.869
35
6.438
Enterprise value¥B
8.279
8.184
8.997
10.34
10.65
9.938
9.675
9.274
10.62
11.24
5.963
1.09%
3.80%
11
4.515
LT debt¥B
8.217
7.952
7.757
7.922
8.221
8.555
8.051
8.288
8.388
7.993
6.110
(0.56%)
(0.77%)
79
Revenue
¥6.108B
7.23%
1.00×
Cost of revenue
¥3.807B
7.08%
0.99×
Operating expenses
¥937.8M
7.63%
1.04×
Cash and investments
16.71%
Spread over hurdle
(5.09%)