1.811
Revenue¥B
1.628
1.780
1.908
2.065
2.244
2.415
2.643
2.815
3.103
3.305
1.927
8.06%
7.95%
27
3.76
Revenue growth%
31.28
30.45
28.03
30.28
30.03
28.01
30.18
31.79
34.32
35.98
27.52
31.79
30.37
85
6.13
Gross margin%
15.57
17.78
19.79
22.20
22.34
23.39
21.28
21.70
19.66
21.01
12.07
21.28
21.14
59
20.15
Operating margin%
25.69
26.80
29.78
32.76
32.37
34.85
37.31
35.84
35.87
37.94
8.17
35.87
33.80
24
11.62
Net margin%
19.23
19.63
20.97
21.25
22.60
24.57
26.05
24.01
23.43
26.07
12.78
24.57
23.02
9
28.88
P/E ratio (avg)x
13.70
14.39
17.13
20.13
23.67
28.44
30.40
31.06
36.45
39.69
7.645
31.06
26.06
12
17.17
EV/EBITx
35.38
39.58
44.83
50.59
60.34
68.70
80.23
82.59
96.66
102.5
23.90
82.59
64.52
47
29.14
FCF yield (avg)%
25.53
24.16
26.08
28.76
29.52
27.15
24.29
26.63
23.85
24.92
22.13
24.92
25.81
60
18.32
FCF margin%
32.99
30.33
32.28
29.58
26.88
27.44
25.52
27.19
28.95
31.16
11.65
27.44
29.27
32
1.445
FCF / Net incomex
2.409
2.868
3.283
3.365
3.931
3.890
3.846
3.809
4.122
4.466
0.782
3.890
3.827
84
16.80
ROIC%
8.48
5.53
2.55
4.42
5.84
7.91
9.16
9.29
9.11
10.28
28.15
9.16
8.19
28
28.59
Return on equity%
20.04
22.24
23.88
26.49
27.22
27.37
24.47
21.57
24.01
24.69
24.98
24.47
24.24
46
17.40
Return on assets%
29.82
31.37
33.62
34.01
36.58
36.15
38.56
40.97
38.79
38.72
8.99
38.72
36.37
44
1.28
EPS¥
2.10
2.40
2.36
2.74
2.87
2.98
3.14
3.08
3.43
3.30
1.33
2.88%
4.65%
—
8.84
EPS growth%
19.09
21.99
23.43
25.04
25.04
27.35
30.04
27.56
24.97
24.72
9.51
27.35
25.01
74
3.25
Bookvalue per sh¥
3.57
3.73
4.29
4.59
4.78
4.99
4.97
5.44
5.95
6.71
0.78
7.02%
5.98%
—
0.67
FCF per share¥
5.98
5.83
5.56
5.53
5.59
6.25
6.80
7.27
7.32
7.76
2.89
6.75%
4.28%
—
2.31
Dividend per sh¥
4.53
5.11
5.35
5.91
6.70
6.45
7.08
8.39
9.45
9.72
0.60
7.73%
8.34%
—
27.47
Div yield (avg)%
14.30
16.39
16.29
13.47
15.53
17.03
19.26
21.16
23.31
25.97
11.04
21.16
16.71
23
17.80
Payout ratio%
4.30
6.41
8.65
11.27
13.62
15.33
14.08
11.09
10.28
12.96
23.51
12.96
11.18
7
250.0
Shares (diluted)M
318.6
359.2
367.1
405.9
448.2
495.5
477.1
544.6
506.2
487.8
252.1
1.71%
5.51%
19
16.83
Buyback yield%
6.76
7.01
4.46
3.77
2.54
3.38
2.91
5.52
6.24
7.33
16.15
5.52
4.99
66
0.965
D/E ratiox
1.618
1.851
1.818
1.922
1.880
1.840
1.898
1.869
1.951
2.270
1.103
1.898
1.874
42
1.033
Enterprise value¥B
0.399
0.439
0.477
0.445
0.486
0.531
0.485
0.521
0.473
0.492
1.724
0.26%
2.24%
20
1.620
LT debt¥B
3.001
2.570
2.426
2.181
1.995
1.771
1.911
1.748
1.636
1.754
2.119
(2.55%)
(4.64%)
37
Revenue
¥3.305B
7.95%
1.00×
Cost of revenue
¥1.934B
7.73%
0.98×
Operating expenses
¥381.1M
7.91%
1.00×
Spread over hurdle
20.55%