0.424
Revenue¥B
1.195
1.289
1.424
1.580
1.686
1.793
1.959
2.084
2.252
2.409
0.453
7.40%
8.05%
71
16.43
Revenue growth%
4.99
2.72
0.40
0.40
1.76
0.77
1.17
0.40
2.64
5.62
11.81
1.17
1.46
57
13.67
Gross margin%
19.63
19.44
17.46
17.50
18.72
18.46
19.65
18.43
21.05
21.47
21.86
19.65
19.08
20
19.07
Operating margin%
21.53
23.42
24.34
24.11
24.62
24.20
21.40
21.90
23.88
25.70
17.37
23.88
24.00
76
20.58
Net margin%
25.22
23.18
25.63
26.51
29.11
31.88
29.24
29.55
31.78
34.74
11.84
31.78
29.18
41
8.021
P/E ratio (avg)x
14.55
15.73
16.48
14.17
15.09
13.33
14.14
12.28
12.46
12.65
32.67
12.65
14.16
32
9.977
EV/EBITx
43.16
46.60
49.35
54.61
64.43
64.27
64.54
74.49
89.04
108.0
7.993
74.49
64.35
69
13.63
FCF yield (avg)%
17.25
18.12
16.81
14.56
15.88
14.65
11.88
10.75
12.41
13.70
23.48
12.41
14.60
82
18.29
FCF margin%
0.40
3.37
1.73
0.40
0.40
1.01
0.40
0.40
0.94
0.59
20.73
0.59
0.50
66
1.218
FCF / Net incomex
0.778
0.705
0.715
0.666
0.738
0.774
0.723
0.730
0.716
0.773
1.566
0.730
0.726
18
17.61
ROIC%
26.13
26.42
27.70
27.70
27.11
25.38
27.90
27.48
29.13
28.06
16.91
27.90
27.59
39
21.76
Return on equity%
16.18
18.31
19.36
19.10
17.68
15.86
16.42
13.68
11.75
10.24
23.02
13.68
16.30
45
17.71
Return on assets%
16.75
17.92
20.88
18.11
17.55
17.58
14.59
16.97
17.82
15.74
20.35
16.97
17.57
58
1.52
EPS¥
1.39
1.53
1.48
1.39
1.28
1.45
1.49
1.36
1.27
1.27
1.62
(0.20%)
0.31%
—
13.83
EPS growth%
24.43
23.07
25.62
23.71
24.80
25.26
22.69
22.54
19.76
18.98
17.20
22.54
23.39
13
0.39
Bookvalue per sh¥
1.32
1.47
1.46
1.46
1.37
1.48
1.67
1.63
1.47
1.38
1.38
0.22%
1.55%
—
0.31
FCF per share¥
1.55
1.83
1.98
2.29
2.66
2.86
3.23
3.71
3.70
4.35
0.77
10.35%
12.53%
—
1.60
Dividend per sh¥
1.71
1.78
1.96
2.01
2.04
2.20
2.45
2.48
2.38
2.24
1.10
1.88%
2.56%
—
5.46
Div yield (avg)%
19.51
20.12
22.38
22.12
21.85
21.95
23.95
24.01
25.88
26.33
14.29
24.01
22.25
95
13.17
Payout ratio%
20.63
21.50
19.05
19.04
17.78
20.09
21.65
23.92
25.60
28.02
16.90
23.92
21.07
46
0.590
Shares (diluted)B
0.739
0.819
0.874
0.870
0.971
0.992
1.143
1.210
1.411
1.506
0.600
9.16%
8.72%
6
2.96
Buyback yield%
20.71
20.14
22.05
20.64
18.43
19.52
19.42
16.47
14.94
12.87
25.32
16.47
19.47
62
0.770
D/E ratiox
1.193
1.383
1.335
1.374
1.516
1.705
1.660
1.646
1.694
1.650
0.922
1.660
1.581
20
1.019
Enterprise value¥B
1.397
1.408
1.581
1.698
1.673
1.985
2.329
2.373
2.749
3.105
1.443
13.16%
8.62%
75
0.946
LT debt¥B
1.676
1.841
2.053
1.824
1.735
1.837
1.789
1.866
1.847
2.025
0.187
3.14%
2.46%
28
Revenue
¥2.409B
8.05%
1.00×
Cost of revenue
¥1.686B
8.05%
1.00×
Operating expenses
¥460.9M
7.20%
0.92×
Spread over hurdle
(4.36%)