0.590
Revenue¥B
2.205
2.396
2.524
2.730
2.989
3.185
3.434
3.635
3.965
4.301
0.605
7.55%
7.93%
52
4.78
Revenue growth%
21.20
18.98
21.04
22.28
21.79
23.20
21.85
23.92
26.41
25.67
4.12
23.92
22.06
95
2.41
Gross margin%
29.36
30.99
33.24
34.53
32.80
33.19
36.08
38.44
37.77
39.23
26.87
37.77
33.89
14
28.49
Operating margin%
29.47
28.73
31.35
30.11
32.63
33.66
30.87
29.37
28.64
30.57
2.13
30.57
30.34
53
22.73
Net margin%
27.31
26.38
27.51
26.19
23.77
25.32
25.27
25.84
27.11
26.27
13.68
25.84
26.23
49
12.12
P/E ratio (avg)x
12.08
12.32
10.64
9.599
8.267
8.389
8.838
9.514
8.771
8.039
16.32
8.771
9.176
22
25.41
EV/EBITx
20.71
21.03
21.79
21.83
20.97
23.74
25.68
25.73
27.00
27.48
22.96
25.73
22.78
35
9.79
FCF yield (avg)%
30.84
30.17
30.99
30.47
32.80
32.76
35.08
35.41
36.37
35.36
27.39
35.36
32.78
13
28.10
FCF margin%
28.16
25.74
28.66
31.14
31.28
34.11
34.16
33.41
31.55
29.42
15.72
33.41
31.21
74
1.118
FCF / Net incomex
2.111
2.312
2.213
2.441
2.757
3.266
3.468
3.475
4.062
4.787
1.331
3.475
3.012
82
21.65
ROIC%
22.95
20.35
19.30
21.04
23.29
23.73
25.37
27.43
27.15
29.85
5.90
27.15
23.51
29
18.68
Return on equity%
15.98
17.50
18.76
15.96
16.63
14.35
13.91
12.22
12.02
12.87
13.89
12.87
15.16
5
13.29
Return on assets%
20.20
18.19
15.49
14.57
16.86
17.68
15.46
16.62
19.29
21.42
6.73
17.68
17.27
84
0.85
EPS¥
0.51
0.57
0.56
0.61
0.69
0.68
0.68
0.68
0.65
0.66
0.89
(0.72%)
3.58%
—
10.45
EPS growth%
4.01
4.32
5.57
7.00
5.37
2.44
1.88
0.55
2.16
3.04
10.33
2.16
3.52
15
1.28
Bookvalue per sh¥
0.71
0.66
0.67
0.70
0.76
0.72
0.71
0.77
0.75
0.73
0.81
(0.84%)
0.82%
—
0.39
FCF per share¥
1.18
1.07
1.14
1.13
1.21
1.17
1.14
1.12
1.12
1.11
0.57
(1.71%)
0.62%
—
0.84
Dividend per sh¥
1.29
1.39
1.67
1.89
2.04
2.07
2.01
2.22
2.46
2.44
0.27
3.64%
6.49%
—
10.85
Div yield (avg)%
25.06
25.95
24.62
21.65
22.45
20.37
23.05
23.88
22.45
21.62
15.08
22.45
22.75
6
18.93
Payout ratio%
13.24
15.94
16.82
17.41
18.01
18.72
17.46
16.09
13.88
15.71
10.43
16.09
16.45
74
1.666
Shares (diluted)B
2.074
2.458
2.854
3.381
3.685
4.391
5.163
6.107
6.589
7.428
1.656
15.05%
13.85%
91
11.15
Buyback yield%
24.38
25.26
25.41
24.47
22.64
19.73
20.66
20.65
22.88
19.91
25.29
20.65
22.76
13
1.463
D/E ratiox
3.196
3.455
4.015
4.472
4.545
4.442
4.417
4.566
4.749
5.160
0.828
4.566
4.457
49
3.270
Enterprise value¥B
4.281
4.841
5.217
5.925
6.761
6.452
6.976
6.639
6.152
5.824
1.135
(2.94%)
2.19%
95
0.833
LT debt¥B
0.788
0.844
0.902
0.946
0.906
0.902
0.831
0.760
0.684
0.584
3.261
(8.40%)
(4.26%)
80
Revenue
¥4.301B
7.93%
1.00×
Cost of revenue
¥1.919B
8.42%
1.05×
Operating expenses
¥962.2M
7.68%
0.98×
Cash and investments
14.70%
Return on capital
178.55%
Spread over hurdle
171.71%