0.324
Revenue¥B
0.956
1.020
1.071
1.140
1.212
1.300
1.389
1.488
1.603
1.718
0.358
7.23%
6.58%
51
26.75
Revenue growth%
11.39
13.66
13.27
13.05
14.42
16.20
18.25
19.25
16.42
15.78
13.94
16.42
15.10
88
18.85
Gross margin%
30.93
31.27
30.63
30.40
29.63
31.54
29.85
29.54
27.32
29.74
12.20
29.74
30.12
9
17.77
Operating margin%
23.25
25.40
28.35
26.60
25.28
25.73
24.28
22.94
21.79
24.68
8.27
24.28
24.98
19
16.80
Net margin%
9.95
11.34
10.67
13.46
11.62
11.39
11.18
10.47
12.98
15.50
6.27
11.39
11.37
91
11.92
P/E ratio (avg)x
41.40
43.25
46.17
49.75
50.43
58.40
65.58
75.61
82.76
92.70
18.13
75.61
54.42
71
24.12
EV/EBITx
13.75
13.94
13.66
13.17
11.78
11.92
12.97
11.60
11.64
10.56
30.32
11.64
12.44
67
20.09
FCF yield (avg)%
6.92
6.56
8.60
10.68
11.40
13.83
13.63
14.70
13.48
13.60
9.44
13.63
12.44
8
22.07
FCF margin%
23.65
22.49
21.33
22.58
20.47
19.03
16.56
16.62
14.07
16.64
4.66
16.62
19.75
76
0.244
FCF / Net incomex
1.518
1.707
1.642
1.504
1.431
1.488
1.486
1.652
1.516
1.690
0.210
1.516
1.517
54
20.85
ROIC%
14.79
12.42
11.67
10.70
9.23
12.02
14.94
15.73
13.55
13.16
17.63
13.55
12.79
63
28.22
Return on equity%
14.83
17.17
18.37
16.93
17.41
18.71
16.93
17.62
18.93
20.82
15.41
18.71
17.51
74
26.96
Return on assets%
31.06
30.34
32.09
34.29
31.36
29.43
29.60
28.46
26.51
26.35
21.66
28.46
29.97
14
1.28
EPS¥
1.43
1.55
1.76
1.96
2.19
2.40
2.37
2.48
2.58
2.54
1.43
3.07%
6.18%
—
5.13
EPS growth%
27.02
29.69
32.61
33.92
36.09
35.90
33.67
36.47
35.45
37.55
28.10
35.90
34.69
56
0.76
Bookvalue per sh¥
0.85
0.95
1.06
1.12
1.17
1.09
1.06
0.94
0.94
0.95
0.50
(4.14%)
1.36%
—
0.24
FCF per share¥
0.80
0.93
0.95
1.00
1.01
0.99
1.15
1.27
1.43
1.44
0.85
7.30%
7.80%
—
0.36
Dividend per sh¥
1.57
1.69
1.88
2.07
2.05
2.44
2.83
3.32
3.78
4.17
1.21
15.33%
12.12%
—
12.27
Div yield (avg)%
29.35
28.59
30.65
29.29
30.50
28.57
31.12
31.90
33.48
35.00
10.69
31.90
30.57
31
14.13
Payout ratio%
20.27
21.83
23.70
22.77
22.62
20.32
19.14
18.57
20.73
23.64
9.03
20.32
21.28
80
508.6
Shares (diluted)M
413.1
386.7
391.6
414.6
367.4
342.8
360.0
394.3
376.0
332.1
490.1
(2.00%)
(2.80%)
44
12.17
Buyback yield%
9.76
7.94
7.83
6.34
5.23
3.55
2.93
0.40
2.57
1.84
13.56
2.57
4.39
43
0.986
D/E ratiox
1.097
1.032
1.037
1.084
1.254
1.244
1.242
1.191
1.109
1.274
1.085
1.242
1.150
26
1.569
Enterprise value¥B
1.656
1.773
1.839
1.805
1.628
1.476
1.592
1.440
1.346
1.290
0.647
(4.55%)
(2.43%)
46
1,039
LT debt¥M
145.2
166.1
166.2
185.3
219.4
258.5
291.3
284.6
299.2
330.2
223.1
8.52%
10.44%
76
Revenue
¥1.718B
6.58%
1.00×
Cost of revenue
¥1.085B
6.56%
1.00×
Operating expenses
¥214.2M
6.56%
1.00×
Spread over hurdle
23.35%