0.670
Revenue¥B
2.890
2.986
3.069
3.141
3.224
3.182
3.221
3.330
3.378
3.354
0.693
0.79%
1.37%
29
4.59
Revenue growth%
16.57
16.83
14.08
12.80
15.25
17.10
18.01
16.74
18.20
18.01
26.76
18.01
16.78
79
22.28
Gross margin%
13.05
13.61
15.39
17.47
18.73
21.59
18.61
20.64
19.77
22.13
10.01
20.64
18.67
56
22.68
Operating margin%
3.10
5.69
6.81
7.45
10.41
13.33
15.62
17.14
16.52
16.85
13.82
16.52
11.87
86
16.53
Net margin%
10.07
9.96
7.78
7.26
6.37
8.97
9.01
9.27
8.79
10.20
14.95
9.01
8.99
71
34.41
P/E ratio (avg)x
21.54
22.92
22.03
21.06
19.71
21.01
20.81
22.63
21.12
19.90
13.60
21.01
21.09
59
23.39
EV/EBITx
43.04
44.83
47.31
51.98
57.23
61.30
67.40
68.29
71.35
75.46
15.91
68.29
59.26
31
27.69
FCF yield (avg)%
25.02
26.24
27.88
26.25
24.12
23.07
22.94
23.65
22.93
25.32
16.36
23.07
24.57
60
9.79
FCF margin%
15.71
17.88
17.14
18.64
18.80
19.64
21.01
18.24
17.68
16.54
14.19
18.24
18.06
13
0.929
FCF / Net incomex
2.020
2.070
2.305
2.644
2.815
2.598
2.506
2.762
2.692
2.451
0.989
2.598
2.552
40
25.15
ROIC%
33.32
31.98
33.93
31.52
31.46
33.78
36.30
39.22
41.24
44.03
24.85
39.22
33.85
27
20.51
Return on equity%
11.63
11.19
8.85
7.51
4.78
3.83
1.17
3.99
2.18
1.68
4.23
2.18
4.39
90
11.89
Return on assets%
22.00
23.01
24.27
21.73
22.66
25.32
27.62
28.39
27.20
28.16
10.93
27.62
24.79
94
0.74
EPS¥
1.40
1.39
1.66
1.88
1.99
2.14
2.33
2.57
2.50
2.83
0.79
7.27%
7.66%
—
9.77
EPS growth%
26.00
28.78
26.84
25.38
28.24
25.30
28.15
30.50
31.70
34.24
13.36
30.50
28.19
48
0.95
Bookvalue per sh¥
0.77
0.89
0.91
1.03
1.24
1.36
1.44
1.67
1.79
2.05
0.40
10.63%
11.99%
—
0.45
FCF per share¥
0.27
0.30
0.29
0.29
0.28
0.28
0.25
0.28
0.29
0.33
0.88
3.40%
0.72%
—
0.60
Dividend per sh¥
0.28
0.30
0.33
0.32
0.34
0.36
0.39
0.36
0.36
0.35
1.02
0.63%
1.42%
—
15.46
Div yield (avg)%
35.26
34.15
35.50
34.81
34.23
35.08
32.42
33.61
34.96
32.59
9.41
33.61
34.52
71
21.50
Payout ratio%
13.63
11.52
13.96
11.08
10.48
12.28
14.42
11.61
9.43
6.85
9.08
11.61
11.56
20
0.947
Shares (diluted)B
1.657
1.793
2.100
2.466
2.784
3.217
3.232
3.252
3.753
3.885
0.938
6.89%
10.80%
36
12.55
Buyback yield%
8.67
7.25
7.06
4.57
6.19
6.49
8.79
6.49
6.52
8.47
5.46
6.52
6.79
73
1.225
D/E ratiox
0.477
0.463
0.499
0.541
0.612
0.674
0.730
0.817
0.803
0.934
1.039
0.803
0.643
18
1.297
Enterprise value¥B
1.351
1.371
1.367
1.224
1.233
1.287
1.372
1.420
1.400
1.248
1.397
0.24%
(1.88%)
25
1.987
LT debt¥B
0.152
0.150
0.164
0.161
0.164
0.163
0.179
0.160
0.158
0.172
2.473
1.07%
1.17%
56
Revenue
¥3.354B
1.37%
1.00×
Cost of revenue
¥1.861B
1.11%
0.97×
Operating expenses
¥577.6M
1.44%
1.01×
Spread over hurdle
19.79%