0.533
Revenue¥B
0.995
1.045
1.103
1.160
1.240
1.286
1.380
1.474
1.577
1.660
0.581
6.01%
5.88%
93
4.48
Revenue growth%
26.62
23.72
24.31
24.82
24.27
22.94
24.68
27.28
26.13
26.26
25.73
26.13
24.75
53
25.15
Gross margin%
25.27
23.65
25.78
24.47
26.86
29.24
31.45
30.69
31.00
28.08
29.38
30.69
27.47
20
29.46
Operating margin%
18.13
16.64
15.20
17.87
14.99
17.47
18.75
18.26
18.17
16.75
27.38
18.17
17.67
89
29.64
Net margin%
26.46
28.33
27.00
26.37
28.16
26.04
24.32
21.80
23.12
20.48
9.58
23.12
26.20
17
17.38
P/E ratio (avg)x
26.75
29.03
29.98
28.02
27.72
29.81
31.13
32.23
33.95
38.39
17.22
32.23
29.89
58
9.338
EV/EBITx
12.50
10.77
10.21
8.767
8.412
7.181
7.547
7.174
7.181
6.151
27.75
7.181
7.979
17
25.88
FCF yield (avg)%
0.40
0.40
0.40
1.79
3.34
4.84
3.60
2.33
3.68
4.87
29.47
3.68
2.83
48
16.85
FCF margin%
28.39
27.74
29.07
28.48
27.89
30.53
29.10
29.29
27.92
25.32
26.90
29.10
28.44
92
0.963
FCF / Net incomex
0.599
0.580
0.597
0.566
0.506
0.431
0.432
0.436
0.415
0.376
1.323
0.431
0.471
94
18.87
ROIC%
7.41
8.50
7.99
10.27
10.35
11.91
12.35
12.48
13.12
13.08
6.62
12.48
11.13
34
18.67
Return on equity%
20.65
20.04
17.12
19.38
18.21
20.54
18.49
19.99
21.44
20.45
15.61
20.45
20.02
31
15.90
Return on assets%
11.38
8.67
8.83
11.59
14.22
12.43
13.26
11.56
10.69
9.01
6.27
11.56
11.47
75
0.26
EPS¥
2.14
2.41
2.74
2.59
2.98
2.87
3.32
3.40
3.25
3.64
0.26
4.07%
7.06%
—
12.07
EPS growth%
27.61
29.63
28.82
31.74
32.63
30.91
28.72
30.39
29.10
26.92
10.14
29.10
29.36
28
1.23
Bookvalue per sh¥
2.37
2.85
3.35
3.65
4.23
4.78
5.07
5.67
5.89
6.00
1.30
7.28%
10.40%
—
1.16
FCF per share¥
1.24
1.40
1.51
1.38
1.29
1.46
1.33
1.36
1.29
1.28
1.11
(0.24%)
1.23%
—
0.88
Dividend per sh¥
1.35
1.40
1.42
1.59
1.69
1.64
1.58
1.72
2.07
2.44
1.38
7.68%
6.74%
—
21.82
Div yield (avg)%
27.68
25.54
27.50
29.69
27.41
25.39
25.60
23.38
21.01
19.46
9.29
23.38
25.57
73
4.74
Payout ratio%
19.65
21.11
19.71
22.28
19.36
21.91
24.00
26.82
26.39
27.21
25.49
26.39
22.10
42
0.672
Shares (diluted)B
0.843
0.910
1.004
1.082
1.053
1.026
1.217
1.380
1.522
1.508
0.662
7.44%
6.53%
57
5.28
Buyback yield%
22.02
21.41
24.39
23.71
22.69
22.17
24.66
27.30
25.05
27.35
4.84
25.05
24.05
6
0.886
D/E ratiox
0.833
0.816
0.931
0.883
0.839
0.890
0.908
0.985
1.008
1.037
0.543
0.985
0.899
68
1.061
Enterprise value¥B
1.365
1.322
1.423
1.346
1.510
1.552
1.442
1.568
1.522
1.702
0.600
2.42%
1.84%
72
0.106
LT debt¥B
2.034
2.209
2.370
2.185
2.340
2.161
2.403
2.219
2.161
2.439
1.066
0.83%
3.16%
69
Revenue
¥1.660B
5.88%
1.00×
Cost of revenue
¥1.162B
5.88%
1.00×
Operating expenses
¥348.7M
5.88%
1.00×
Spread over hurdle
(2.67%)