1.512
Revenue¥B
1.194
1.293
1.385
1.509
1.614
1.729
1.883
2.053
2.241
2.406
1.601
8.31%
8.03%
73
28.08
Revenue growth%
21.04
19.31
20.99
21.92
20.45
18.52
21.19
19.38
21.62
19.44
19.46
19.44
20.72
73
24.41
Gross margin%
15.54
16.04
17.87
20.32
22.09
20.55
19.77
17.96
18.19
18.73
14.61
18.73
18.46
90
18.81
Operating margin%
9.99
12.96
13.52
14.61
16.62
16.60
18.82
17.52
17.86
19.21
11.80
17.86
16.61
55
9.17
Net margin%
22.89
20.70
19.33
21.98
22.16
24.90
27.88
25.31
24.29
25.13
2.69
25.13
23.59
76
13.48
P/E ratio (avg)x
17.07
16.29
17.29
17.08
16.07
15.24
15.19
16.07
16.20
15.47
7.225
15.47
16.14
87
23.92
EV/EBITx
19.51
20.88
20.32
20.69
22.44
23.63
22.45
23.69
24.99
23.21
32.36
23.63
22.45
93
9.91
FCF yield (avg)%
7.54
8.66
7.32
5.47
8.13
5.39
5.89
7.36
4.95
4.00
5.41
5.39
6.60
93
12.43
FCF margin%
16.59
16.22
17.33
16.55
18.56
17.44
15.34
13.94
15.16
17.26
20.67
15.34
16.57
49
1.760
FCF / Net incomex
1.928
2.136
2.255
2.175
2.059
2.150
2.055
1.909
2.162
2.333
1.362
2.150
2.143
92
26.88
ROIC%
22.06
21.09
22.73
19.73
18.83
20.43
20.51
21.92
21.78
19.81
18.07
20.51
20.80
7
19.27
Return on equity%
33.13
32.01
32.08
32.67
34.68
32.77
33.07
31.42
29.23
30.08
29.27
31.42
32.38
46
26.94
Return on assets%
28.71
31.31
29.56
28.37
30.90
29.76
27.16
26.07
28.13
26.03
2.29
27.16
28.54
51
0.60
EPS¥
0.29
0.29
0.28
0.29
0.30
0.33
0.36
0.35
0.39
0.39
0.63
5.55%
3.28%
—
11.49
EPS growth%
17.47
15.66
14.20
14.56
13.76
11.96
11.09
10.61
11.93
13.64
20.71
11.93
13.70
55
0.57
Bookvalue per sh¥
0.78
0.81
0.81
0.77
0.77
0.84
0.87
0.98
1.04
1.15
0.12
8.34%
4.22%
—
0.53
FCF per share¥
1.20
1.44
1.75
1.74
1.86
2.12
2.24
2.67
3.06
3.55
0.46
13.85%
13.13%
—
0.32
Dividend per sh¥
0.43
0.50
0.54
0.58
0.62
0.67
0.67
0.67
0.78
0.75
0.62
4.06%
6.84%
—
14.52
Div yield (avg)%
26.55
24.96
26.37
25.73
27.23
27.39
27.99
29.13
28.17
27.15
12.13
27.99
27.19
62
26.92
Payout ratio%
12.92
14.72
14.62
12.03
9.65
10.13
7.70
9.97
9.00
11.92
7.37
9.97
11.03
47
1.376
Shares (diluted)B
1.504
1.565
1.551
1.646
1.460
1.475
1.328
1.203
1.208
1.087
1.328
(5.73%)
(2.70%)
11
23.55
Buyback yield%
4.78
7.76
5.88
3.69
4.20
2.50
4.70
2.06
3.23
5.97
22.50
3.23
4.45
65
0.879
D/E ratiox
0.947
0.885
0.845
0.880
0.823
0.910
0.879
0.845
0.910
0.933
1.100
0.910
0.882
26
1.974
Enterprise value¥B
2.931
3.033
3.183
3.467
3.869
4.116
4.025
4.625
4.886
5.574
1.371
7.58%
8.11%
54
0.633
LT debt¥B
2.297
2.390
2.642
2.613
2.894
3.306
3.721
4.110
4.687
5.305
1.179
12.89%
10.62%
70
Revenue
¥2.406B
8.03%
1.00×
Cost of revenue
¥1.684B
8.03%
1.00×
Operating expenses
¥444.3M
8.07%
1.00×
Cash and investments
15.65%
Spread over hurdle
(0.40%)