2.690
Revenue¥B
2.289
2.393
2.467
2.568
2.678
2.752
2.851
2.947
3.086
3.295
2.981
4.23%
4.30%
58
25.35
Revenue growth%
23.29
23.78
24.06
25.84
26.51
25.31
25.78
26.82
24.45
26.18
14.29
25.78
25.54
51
26.30
Gross margin%
0.40
3.26
5.57
4.61
2.75
4.35
6.36
6.97
5.45
4.45
14.83
5.45
4.53
55
29.14
Operating margin%
7.59
4.60
7.37
4.84
7.79
9.13
6.70
5.98
4.78
3.82
18.28
5.98
6.34
6
16.70
Net margin%
5.50
3.84
2.86
3.02
2.79
5.25
6.21
7.47
6.66
8.68
27.81
6.66
5.37
44
15.60
P/E ratio (avg)x
32.06
28.99
25.28
24.08
24.61
21.94
23.91
22.24
20.86
18.18
18.36
21.94
23.99
95
18.00
EV/EBITx
7.495
7.687
6.900
6.787
6.110
5.594
5.294
5.498
5.518
5.003
24.99
5.498
5.852
68
22.36
FCF yield (avg)%
30.76
32.03
30.06
31.93
33.78
31.37
32.85
34.24
37.13
35.73
7.47
34.24
32.44
11
2.73
FCF margin%
12.52
10.26
10.34
8.09
8.17
9.10
11.45
13.83
13.16
16.06
15.59
13.16
10.90
18
0.739
FCF / Net incomex
2.045
2.031
2.160
2.370
2.626
3.112
3.490
3.598
4.224
4.051
0.921
3.598
2.869
93
13.87
ROIC%
19.48
21.77
19.87
19.75
17.68
14.79
12.12
10.55
13.37
13.11
20.87
13.11
16.23
23
9.49
Return on equity%
17.74
20.00
19.07
16.84
17.46
17.45
19.17
17.43
16.43
18.75
24.08
17.45
17.60
64
19.79
Return on assets%
10.97
9.64
11.71
11.64
14.54
16.64
14.59
13.89
11.72
9.44
29.34
13.89
11.71
26
0.26
EPS¥
0.68
0.65
0.70
0.78
0.73
0.73
0.82
0.80
0.77
0.87
0.28
3.51%
2.59%
—
6.25
EPS growth%
8.82
10.87
8.34
7.96
6.98
5.44
6.03
8.41
9.39
9.55
18.80
8.41
8.38
86
0.59
Bookvalue per sh¥
0.48
0.51
0.52
0.51
0.55
0.54
0.58
0.58
0.66
0.66
0.22
3.47%
3.94%
—
0.23
FCF per share¥
0.59
0.60
0.60
0.61
0.68
0.69
0.83
0.92
0.92
0.92
0.12
6.31%
5.92%
—
0.72
Dividend per sh¥
1.12
1.25
1.30
1.28
1.35
1.29
1.39
1.51
1.70
1.76
0.36
5.58%
4.56%
—
29.38
Div yield (avg)%
28.46
26.82
24.62
27.23
27.21
26.29
28.46
29.95
27.56
24.89
5.23
27.56
27.22
91
22.46
Payout ratio%
26.08
23.93
25.06
27.38
26.29
25.07
26.45
26.20
24.13
23.01
11.85
25.07
25.58
65
1.371
Shares (diluted)B
1.056
0.984
0.987
0.857
0.881
0.808
0.886
0.971
0.882
0.779
1.389
(2.45%)
(3.08%)
14
13.42
Buyback yield%
19.62
20.69
18.96
20.56
18.81
19.75
17.50
20.26
21.08
20.09
23.34
20.09
19.92
49
0.612
D/E ratiox
0.855
0.925
1.032
1.239
1.225
1.309
1.329
1.422
1.540
1.720
1.434
1.422
1.274
76
0.720
Enterprise value¥B
2.709
3.090
3.481
3.442
3.517
3.561
4.208
4.111
4.314
4.558
1.816
5.32%
5.04%
43
1.607
LT debt¥B
1.380
1.450
1.493
1.597
1.494
1.321
1.359
1.415
1.493
1.558
2.779
0.84%
0.88%
51
Revenue
¥3.295B
4.30%
1.00×
Cost of revenue
¥2.307B
4.30%
1.00×
Operating expenses
¥646.1M
4.21%
0.99×
Cash and investments
15.25%
Spread over hurdle
(1.42%)