2.535
Revenue¥B
1.063
1.160
1.278
1.412
1.513
1.646
1.787
1.951
2.117
2.334
2.786
9.05%
8.87%
64
13.14
Revenue growth%
9.40
10.89
10.91
11.15
13.28
16.21
17.82
15.56
17.56
17.90
3.55
17.56
14.42
54
13.75
Gross margin%
21.39
22.53
23.29
24.91
23.89
21.12
19.71
21.18
18.26
20.77
19.93
20.77
21.28
37
21.89
Operating margin%
28.28
30.18
30.48
30.19
28.44
29.11
26.23
26.69
28.79
25.91
13.39
26.69
28.61
12
14.83
Net margin%
19.16
20.57
22.63
23.47
23.25
25.06
25.71
28.17
30.61
32.08
5.34
28.17
24.27
58
34.74
P/E ratio (avg)x
17.42
17.16
16.01
18.46
17.27
19.09
19.28
19.15
21.28
21.16
12.41
19.28
18.77
50
31.01
EV/EBITx
30.08
33.49
34.28
37.90
37.19
45.09
53.94
65.22
72.18
73.26
17.43
65.22
41.50
58
29.06
FCF yield (avg)%
24.32
23.01
22.63
24.18
26.55
27.53
26.80
25.56
23.28
21.69
2.05
25.56
24.25
57
22.49
FCF margin%
21.56
23.63
25.63
24.30
24.29
22.17
22.50
21.67
23.78
22.33
13.45
22.33
23.06
73
1.099
FCF / Net incomex
2.065
2.277
2.659
2.662
2.673
3.172
3.634
3.752
3.845
4.168
1.362
3.752
2.922
91
13.72
ROIC%
21.64
24.51
23.46
25.76
26.38
23.98
25.26
26.61
26.80
28.83
6.12
26.61
25.51
48
17.73
Return on equity%
29.81
27.57
27.82
26.40
25.86
25.85
24.56
27.15
25.10
25.49
8.16
25.49
26.13
18
20.56
Return on assets%
17.94
19.63
19.29
17.08
16.28
18.17
18.65
16.58
17.43
17.27
12.36
17.43
17.68
17
0.59
EPS¥
1.11
1.13
1.15
1.16
1.22
1.14
1.11
1.19
1.32
1.32
0.65
1.60%
1.71%
—
8.06
EPS growth%
4.74
1.84
0.40
0.78
2.67
2.32
0.40
0.40
0.44
1.81
22.50
0.44
1.29
7
0.59
Bookvalue per sh¥
0.32
0.35
0.32
0.31
0.30
0.30
0.28
0.27
0.26
0.28
1.08
(1.81%)
(1.52%)
—
0.51
FCF per share¥
1.24
1.45
1.58
1.74
2.01
2.01
2.11
2.43
2.63
2.80
0.59
6.91%
8.35%
—
1.27
Dividend per sh¥
2.39
2.44
2.81
3.40
3.57
4.13
4.84
5.51
5.57
6.58
0.62
13.03%
11.83%
—
24.97
Div yield (avg)%
19.88
17.72
19.46
19.17
18.63
18.21
18.21
20.53
17.55
20.24
18.23
18.21
18.90
81
12.50
Payout ratio%
9.34
6.48
5.11
5.85
3.06
3.79
0.80
0.40
0.40
2.68
26.28
0.80
3.42
14
1.213
Shares (diluted)B
1.351
1.282
1.175
1.304
1.425
1.285
1.180
1.146
1.102
1.017
1.195
(6.53%)
(2.48%)
49
25.92
Buyback yield%
25.35
23.25
23.51
21.00
22.51
25.25
25.10
25.60
26.01
28.55
26.63
25.60
25.17
17
0.912
D/E ratiox
1.165
1.138
1.149
1.179
1.097
1.112
1.090
1.129
1.233
1.249
0.657
1.129
1.144
16
0.440
Enterprise value¥B
0.853
0.874
1.000
1.182
1.391
1.374
1.353
1.487
1.638
1.608
1.903
2.93%
8.62%
58
0.747
LT debt¥B
1.180
1.372
1.305
1.236
1.199
1.209
1.311
1.497
1.518
1.597
0.775
5.90%
3.84%
71
Revenue
¥2.334B
8.87%
1.00×
Cost of revenue
¥1.165B
8.90%
1.00×
Operating expenses
¥367.4M
8.50%
0.97×
Cash and investments
18.46%
Spread over hurdle
20.79%