1.180
Revenue¥B
2.991
3.078
3.212
3.377
3.461
3.504
3.641
3.772
3.963
4.103
1.218
3.46%
3.72%
59
16.03
Revenue growth%
30.47
29.11
29.78
31.48
31.01
29.64
27.60
25.84
26.80
28.01
22.25
27.60
29.38
76
25.74
Gross margin%
1.21
0.40
0.40
0.40
0.40
1.10
0.72
1.22
1.96
3.51
18.79
1.22
0.91
40
3.52
Operating margin%
11.32
11.65
13.43
14.66
14.19
12.49
13.56
16.45
16.48
17.34
9.99
16.45
13.88
41
18.83
Net margin%
18.11
16.70
19.30
17.79
16.91
18.27
19.71
17.97
16.46
16.45
23.20
17.97
17.88
72
7.510
P/E ratio (avg)x
8.695
9.749
10.92
12.08
12.29
13.84
13.35
14.44
15.26
16.79
28.96
14.44
12.82
39
15.67
EV/EBITx
15.18
15.57
17.70
18.79
19.71
19.22
20.76
23.61
23.35
23.73
17.86
23.35
19.47
81
5.67
FCF yield (avg)%
26.00
25.85
28.73
25.78
26.26
27.73
28.52
26.58
23.78
24.67
15.60
26.58
26.13
59
24.41
FCF margin%
9.86
12.51
13.45
11.07
12.94
11.10
11.08
9.72
11.06
12.61
14.03
11.08
11.09
61
0.891
FCF / Net incomex
0.425
0.452
0.456
0.529
0.497
0.474
0.464
0.515
0.595
0.635
1.371
0.515
0.486
18
23.62
ROIC%
22.64
21.37
21.76
20.50
21.40
21.18
22.80
25.01
25.53
23.46
6.60
23.46
22.20
89
5.03
Return on equity%
11.94
10.61
9.53
12.11
10.15
11.23
13.23
13.83
16.48
16.44
5.80
13.83
12.02
35
6.26
Return on assets%
19.27
18.32
17.96
16.13
14.87
15.54
15.64
18.58
21.14
19.31
18.61
18.58
18.14
86
3.89
EPS¥
3.35
3.65
3.71
3.53
3.83
3.98
4.24
3.74
3.51
3.86
4.21
0.16%
1.03%
—
18.02
EPS growth%
11.48
11.36
13.80
16.58
16.03
13.68
12.53
12.37
9.76
9.63
8.81
12.37
12.45
93
4.64
Bookvalue per sh¥
1.91
2.05
2.22
2.18
2.10
1.94
1.78
1.82
1.82
1.69
2.44
(4.26%)
(1.89%)
—
2.58
FCF per share¥
2.44
2.49
2.48
2.74
2.85
3.09
3.06
3.28
3.04
2.77
3.84
(0.54%)
0.36%
—
4.41
Dividend per sh¥
5.40
6.09
5.83
6.90
7.08
6.70
7.70
7.28
8.59
8.35
1.40
3.35%
4.79%
—
21.31
Div yield (avg)%
3.07
3.86
1.35
2.06
0.40
0.81
0.40
0.40
2.65
5.29
16.86
0.81
1.71
29
18.32
Payout ratio%
29.07
30.57
29.08
30.25
27.92
25.00
24.28
25.45
24.68
26.29
17.28
25.00
27.11
55
0.786
Shares (diluted)B
1.109
1.102
1.266
1.279
1.489
1.588
1.909
1.929
1.871
2.245
0.767
8.56%
7.80%
55
16.64
Buyback yield%
25.36
23.77
21.04
18.46
18.31
17.95
19.46
20.92
18.47
19.50
6.51
19.46
19.48
91
0.275
D/E ratiox
2.477
2.391
2.802
2.835
2.848
2.942
3.028
3.287
3.291
3.765
1.172
3.287
2.895
49
4.039
Enterprise value¥B
1.663
1.900
2.124
2.178
2.607
3.048
3.508
4.040
4.294
4.221
0.917
10.12%
10.39%
60
0.391
LT debt¥B
0.646
0.590
0.608
0.523
0.494
0.529
0.466
0.404
0.392
0.408
2.881
(3.75%)
(5.01%)
59
Revenue
¥4.103B
3.72%
1.00×
Cost of revenue
¥2.158B
3.96%
1.02×
Operating expenses
¥925.5M
3.18%
0.95×
Cash and investments
20.12%
Spread over hurdle
(3.03%)