0.053
Revenue¥B
0.992
1.033
1.057
1.087
1.105
1.135
1.164
1.220
1.284
1.312
0.058
3.49%
3.42%
12
24.29
Revenue growth%
12.61
15.55
17.52
15.06
15.23
16.12
17.20
19.68
17.15
18.06
15.91
17.20
16.64
64
29.36
Gross margin%
20.30
19.09
17.01
18.88
18.44
18.21
20.15
19.66
16.66
17.39
28.86
18.21
18.66
41
9.57
Operating margin%
4.61
2.01
4.10
2.68
5.02
7.93
10.15
10.32
12.95
11.45
20.13
10.32
6.47
15
21.41
Net margin%
9.16
6.78
8.09
10.89
10.32
12.87
14.34
17.15
16.64
15.26
18.66
15.26
11.88
58
28.80
P/E ratio (avg)x
52.06
56.27
59.57
59.56
61.56
72.56
80.46
92.29
107.7
111.5
33.81
92.29
67.06
34
10.38
EV/EBITx
33.51
30.68
33.93
37.39
38.23
42.55
46.39
45.68
45.43
40.97
20.54
45.43
39.60
84
4.37
FCF yield (avg)%
23.21
21.94
19.97
18.79
17.19
17.34
16.26
17.05
14.20
16.57
22.11
16.57
17.26
54
13.52
FCF margin%
7.40
9.64
8.00
7.23
9.61
11.91
10.74
10.38
12.33
12.55
28.88
11.91
10.01
76
1.035
FCF / Net incomex
0.575
0.554
0.540
0.539
0.572
0.543
0.546
0.578
0.581
0.600
1.786
0.578
0.563
93
22.25
ROIC%
31.38
32.42
32.29
33.50
33.28
33.02
35.71
33.89
31.32
28.90
16.30
33.02
32.72
74
12.56
Return on equity%
21.95
19.03
16.76
14.71
16.63
16.64
15.58
14.26
15.97
13.47
16.77
15.58
16.30
44
24.94
Return on assets%
5.40
7.08
5.34
7.54
5.68
4.63
5.56
6.36
6.15
5.55
20.62
5.56
5.62
88
6.59
EPS¥
5.50
6.01
6.09
6.28
6.82
7.04
7.50
7.77
8.21
8.35
6.86
4.11%
5.70%
—
19.65
EPS growth%
3.55
6.32
5.70
2.86
3.40
5.15
3.34
1.66
3.44
2.07
15.92
3.34
3.42
11
4.31
Bookvalue per sh¥
11.47
12.25
13.94
16.11
18.48
20.50
21.83
25.01
24.63
29.07
5.24
9.48%
11.58%
—
5.47
FCF per share¥
5.69
5.38
5.37
6.10
5.83
6.23
7.17
7.59
7.74
7.63
7.14
5.52%
2.29%
—
4.55
Dividend per sh¥
1.97
1.99
2.08
2.07
2.36
2.59
2.73
2.78
2.90
2.83
2.41
3.71%
4.97%
—
12.94
Div yield (avg)%
12.72
10.86
10.72
9.21
7.10
8.74
9.06
9.55
9.66
8.82
23.09
9.06
9.38
63
6.29
Payout ratio%
31.01
30.62
32.60
30.42
28.73
28.72
31.47
29.33
32.28
34.50
25.18
31.47
30.82
76
80.60
Shares (diluted)M
105.6
106.5
106.2
117.2
123.1
137.9
164.9
185.5
191.7
191.3
84.36
9.22%
6.23%
29
5.40
Buyback yield%
25.32
25.16
22.36
19.47
21.80
21.63
19.42
20.89
19.05
19.38
13.82
19.42
21.26
50
1.182
D/E ratiox
0.495
0.472
0.450
0.462
0.490
0.438
0.470
0.504
0.502
0.478
1.306
0.478
0.475
43
0.390
Enterprise value¥B
0.575
0.633
0.612
0.658
0.745
0.862
0.892
1.010
1.048
1.014
0.501
6.36%
5.51%
23
643.9
LT debt¥M
399.0
353.9
383.1
414.3
456.9
500.1
519.2
562.2
590.7
662.7
216.5
7.72%
5.98%
29
Revenue
¥1.312B
3.42%
1.00×
Cost of revenue
¥918.5M
3.42%
1.00×
Operating expenses
¥259.8M
3.62%
1.02×
Spread over hurdle
(1.35%)