0.583
Revenue¥B
0.720
0.762
0.795
0.839
0.904
0.949
1.031
1.105
1.154
1.255
0.646
6.79%
6.42%
48
26.57
Revenue growth%
22.63
24.69
23.80
21.29
18.86
21.58
20.53
22.78
24.33
22.98
9.11
22.78
22.71
68
13.21
Gross margin%
11.76
10.22
10.67
13.57
10.58
9.70
10.83
11.61
10.54
10.45
3.02
10.54
10.62
53
21.07
Operating margin%
16.30
17.93
16.77
19.65
19.33
16.97
14.52
16.36
14.88
14.23
24.96
14.88
16.57
12
24.80
Net margin%
8.13
9.26
6.48
9.02
10.64
9.06
9.45
7.97
8.30
5.62
13.60
8.30
8.66
42
32.40
P/E ratio (avg)x
72.51
72.27
73.58
85.76
88.08
100.7
108.7
128.6
126.1
127.3
33.55
126.1
94.41
22
19.41
EV/EBITx
7.159
6.174
5.526
4.827
4.737
4.727
4.338
4.601
3.902
4.009
35.75
4.338
4.732
51
6.07
FCF yield (avg)%
21.87
21.10
23.26
21.86
21.22
18.39
19.45
19.25
17.27
15.07
7.17
18.39
20.27
78
7.63
FCF margin%
13.27
11.53
14.18
11.81
14.65
16.96
15.53
16.08
15.83
16.55
25.36
16.08
15.09
24
1.411
FCF / Net incomex
0.865
0.958
1.097
1.125
1.122
1.256
1.269
1.202
1.248
1.156
0.452
1.248
1.141
15
22.35
ROIC%
23.85
22.86
21.17
20.26
21.90
20.14
21.11
20.76
18.67
20.94
9.51
20.76
21.02
79
22.62
Return on equity%
31.33
32.43
30.42
29.57
26.76
27.09
28.36
29.34
30.44
33.10
10.80
29.34
29.99
86
19.51
Return on assets%
2.37
2.83
0.40
0.40
0.40
0.40
0.40
0.40
0.50
1.00
17.99
0.40
0.40
64
3.35
EPS¥
2.49
2.73
2.88
3.00
3.18
3.38
3.31
3.55
3.68
4.06
3.44
5.01%
4.56%
—
12.47
EPS growth%
15.91
16.89
16.65
17.44
19.74
19.52
19.89
22.56
20.02
17.20
3.44
19.89
18.48
8
2.67
Bookvalue per sh¥
6.85
8.22
9.53
10.26
11.32
12.74
14.71
15.46
16.31
19.61
1.91
11.63%
11.21%
—
1.00
FCF per share¥
1.75
1.79
1.94
2.16
2.33
2.08
2.15
2.14
2.10
2.17
2.17
(1.41%)
1.80%
—
3.52
Dividend per sh¥
3.85
4.10
4.18
4.97
5.26
5.80
6.87
6.81
7.14
8.53
1.82
10.14%
9.11%
—
8.79
Div yield (avg)%
15.33
13.48
14.69
11.87
10.64
7.89
9.94
7.82
5.68
8.54
2.65
7.89
10.29
69
28.83
Payout ratio%
20.20
17.78
18.61
15.87
12.88
10.21
11.23
9.45
10.52
8.01
12.41
10.21
12.05
57
118.8
Shares (diluted)M
176.5
208.0
219.3
228.1
227.0
256.7
274.5
301.9
301.5
295.7
120.5
5.44%
6.45%
49
29.47
Buyback yield%
29.03
31.23
29.36
28.67
29.75
31.13
28.35
29.40
32.07
30.81
5.21
30.81
29.57
89
0.850
D/E ratiox
0.240
0.223
0.246
0.219
0.241
0.260
0.269
0.295
0.332
0.332
1.441
0.295
0.253
9
821.8
Enterprise value¥M
643.2
562.1
550.0
544.6
522.9
557.7
576.9
554.6
561.7
612.5
644.3
3.22%
(0.14%)
82
894.6
LT debt¥M
528.8
470.3
474.2
518.1
476.0
464.3
418.0
436.0
390.5
418.0
85.76
(2.56%)
(1.61%)
86
Revenue
¥1.255B
6.42%
1.00×
Cost of revenue
¥683.7M
6.30%
0.99×
Operating expenses
¥138.9M
6.07%
0.97×
Spread over hurdle
33.49%