2.201
Revenue¥B
5.264
5.671
5.952
6.218
6.524
6.786
7.096
7.579
8.041
8.520
2.326
5.48%
5.48%
20
10.70
Revenue growth%
24.25
24.53
23.22
20.35
21.75
24.46
23.17
25.10
23.63
22.15
21.79
23.63
23.43
91
19.14
Gross margin%
11.77
9.93
12.82
14.24
13.92
12.80
12.72
14.34
13.50
10.80
28.95
12.80
12.81
82
15.85
Operating margin%
16.20
17.50
20.37
21.89
22.71
24.42
24.25
23.15
26.13
23.42
26.85
24.25
22.93
87
21.50
Net margin%
13.85
16.05
14.75
14.60
16.88
14.47
13.10
10.55
12.45
9.82
13.78
12.45
14.16
82
8.859
P/E ratio (avg)x
51.20
57.49
65.63
69.29
79.72
79.85
81.93
97.94
98.51
96.65
21.50
96.65
79.78
51
24.07
EV/EBITx
19.17
19.69
21.42
22.44
24.75
23.77
23.15
21.10
19.06
17.25
12.62
21.10
21.26
68
5.33
FCF yield (avg)%
8.40
7.89
5.56
5.96
7.08
8.90
9.18
10.56
10.76
12.11
24.61
10.56
8.65
84
22.83
FCF margin%
16.72
18.82
18.35
15.88
14.25
15.20
18.10
19.34
21.74
23.54
26.32
19.34
18.23
21
1.017
FCF / Net incomex
2.645
2.690
2.667
2.844
2.957
2.860
2.768
3.224
3.699
3.597
0.263
3.224
2.852
89
20.34
ROIC%
20.49
20.91
21.12
22.65
23.50
22.73
23.64
24.91
23.26
21.19
3.03
23.26
22.69
45
10.64
Return on equity%
30.86
31.43
34.11
35.06
33.20
35.06
36.69
34.31
34.39
31.67
18.10
34.39
34.21
15
25.27
Return on assets%
11.26
11.08
9.01
7.89
9.40
11.03
11.02
9.85
8.59
8.66
15.34
9.85
9.62
41
1.35
EPS¥
1.32
1.32
1.38
1.49
1.44
1.65
1.60
1.69
1.85
1.82
1.51
4.83%
3.26%
—
11.93
EPS growth%
31.49
29.08
31.77
32.17
33.95
34.66
37.28
35.72
35.96
34.00
18.63
35.72
33.98
21
0.55
Bookvalue per sh¥
1.88
2.01
1.89
1.75
1.65
1.71
1.62
1.77
1.67
1.49
0.34
(2.08%)
(2.17%)
—
0.72
FCF per share¥
1.07
1.15
1.06
0.90
0.76
0.68
0.61
0.59
0.58
0.50
1.20
(8.13%)
(6.68%)
—
1.29
Dividend per sh¥
2.04
2.42
2.89
2.91
2.98
3.16
3.68
3.93
4.60
4.71
2.01
9.64%
8.59%
—
20.66
Div yield (avg)%
27.22
26.58
27.55
26.80
29.69
29.92
27.02
25.56
23.53
22.88
29.79
25.56
26.91
36
11.33
Payout ratio%
16.46
16.53
14.73
13.74
16.05
18.54
20.98
19.98
18.65
18.22
2.77
18.65
17.37
88
1.027
Shares (diluted)B
1.087
1.029
1.097
1.006
0.943
1.022
1.143
1.168
1.129
1.042
1.031
2.01%
0.46%
15
27.94
Buyback yield%
26.92
26.77
26.62
27.53
27.60
26.91
25.89
23.97
21.63
21.93
4.07
23.97
26.69
46
0.144
D/E ratiox
1.797
1.923
2.160
2.247
2.441
2.382
2.250
2.357
2.382
2.497
0.321
2.382
2.304
75
7.230
Enterprise value¥B
8.477
9.747
9.411
10.19
11.95
12.66
14.50
16.40
18.57
20.82
8.366
11.73%
11.28%
8
5.036
LT debt¥B
14.32
15.31
18.46
19.56
23.38
27.81
27.34
29.68
35.19
36.74
5.963
9.46%
11.83%
41
Revenue
¥8.520B
5.48%
1.00×
Cost of revenue
¥5.510B
5.53%
1.00×
Operating expenses
¥1.315B
5.32%
0.99×
Cash and investments
18.24%
Spread over hurdle
(3.63%)