0.190
Revenue¥B
1.790
1.942
2.059
2.210
2.328
2.456
2.670
2.894
3.090
3.362
0.203
7.63%
7.06%
65
7.65
Revenue growth%
29.14
30.78
31.36
30.12
28.37
31.33
32.55
31.47
31.11
31.65
21.38
31.47
31.22
31
14.98
Gross margin%
8.14
10.81
12.98
10.98
12.98
15.42
12.94
10.35
11.15
13.65
25.40
12.94
12.05
80
25.97
Operating margin%
6.59
7.79
10.48
11.89
11.96
11.49
12.11
9.71
7.35
6.69
26.32
9.71
10.09
22
26.04
Net margin%
3.88
3.74
6.36
9.00
7.13
7.13
6.57
7.33
5.13
7.85
11.62
7.13
6.85
50
22.63
P/E ratio (avg)x
30.42
31.24
33.24
35.26
35.95
37.09
38.42
33.11
33.48
28.94
33.49
33.48
33.36
68
10.33
EV/EBITx
33.10
36.92
37.82
41.02
42.87
44.34
50.03
48.82
57.21
57.64
9.888
50.03
43.61
10
9.19
FCF yield (avg)%
17.82
19.94
21.92
20.29
17.82
18.16
16.04
15.06
16.00
15.91
12.52
16.00
17.82
77
20.14
FCF margin%
4.75
3.79
2.09
1.58
1.20
3.19
4.97
3.87
6.45
4.73
23.64
4.73
3.83
11
1.490
FCF / Net incomex
0.170
0.160
0.177
0.190
0.172
0.163
0.161
0.177
0.181
0.190
0.938
0.177
0.174
70
8.59
ROIC%
27.13
29.85
28.38
30.98
29.78
30.77
32.85
29.97
32.40
30.96
22.04
30.96
30.37
75
6.52
Return on equity%
34.22
34.47
35.43
34.55
36.14
34.00
34.44
31.88
31.47
31.21
23.03
31.88
34.33
57
28.78
Return on assets%
11.40
12.08
11.88
12.29
13.92
11.09
11.61
14.04
14.29
14.17
19.30
14.04
12.18
74
1.31
EPS¥
1.69
1.87
1.80
1.93
1.85
2.04
2.16
2.37
2.31
2.40
1.40
5.27%
3.73%
—
12.23
EPS growth%
30.58
32.08
31.14
31.91
30.35
27.51
26.01
23.09
20.16
21.62
23.01
23.09
28.93
76
1.39
Bookvalue per sh¥
1.33
1.57
1.61
1.80
1.75
1.96
2.26
2.23
2.67
2.92
1.56
10.80%
9.32%
—
0.97
FCF per share¥
0.79
0.82
0.82
0.89
0.78
0.77
0.71
0.75
0.70
0.77
1.18
(0.37%)
(0.77%)
—
0.60
Dividend per sh¥
1.37
1.41
1.60
1.87
2.01
2.17
2.57
2.82
3.22
3.51
0.94
11.77%
11.67%
—
19.35
Div yield (avg)%
14.50
14.44
16.03
15.83
16.73
16.79
16.43
18.04
17.26
15.30
26.06
16.79
16.23
14
24.17
Payout ratio%
9.92
7.41
7.48
9.65
9.73
8.68
10.79
12.70
11.08
10.59
18.96
10.79
9.83
23
1.788
Shares (diluted)B
1.246
1.153
1.102
1.011
0.955
0.859
0.746
0.765
0.747
0.664
1.801
(7.00%)
(6.67%)
74
2.10
Buyback yield%
28.52
27.47
24.67
26.04
23.40
23.13
22.45
20.85
20.86
19.09
28.77
20.86
23.26
33
1.554
D/E ratiox
1.490
1.576
1.572
1.580
1.745
1.877
1.924
1.760
1.877
1.814
1.270
1.877
1.752
34
0.283
Enterprise value¥B
2.553
2.473
2.684
2.695
2.635
2.591
2.568
2.433
2.723
2.845
2.965
1.54%
2.33%
56
3.004
LT debt¥B
0.531
0.521
0.508
0.543
0.516
0.537
0.519
0.491
0.536
0.534
2.686
0.67%
(0.21%)
8
Revenue
¥3.362B
7.06%
1.00×
Cost of revenue
¥2.307B
6.88%
0.98×
Operating expenses
¥600.2M
6.64%
0.96×
Cash and investments
16.09%
Spread over hurdle
(5.40%)