0.348
Revenue¥B
1.108
1.157
1.210
1.255
1.302
1.372
1.444
1.500
1.579
1.625
0.369
4.54%
4.47%
43
23.13
Revenue growth%
26.84
28.76
27.19
25.39
24.97
25.96
23.95
22.53
19.65
19.79
2.35
22.53
25.18
34
19.33
Gross margin%
8.00
10.29
10.33
12.16
11.07
9.93
9.39
6.96
6.06
5.17
20.21
6.96
9.66
74
17.04
Operating margin%
14.78
16.67
16.23
18.03
16.61
19.09
19.39
16.72
15.16
12.34
17.61
16.72
16.64
73
9.12
Net margin%
0.90
0.40
1.28
0.40
2.21
0.89
2.44
0.40
1.21
0.40
26.81
0.89
0.89
90
6.272
P/E ratio (avg)x
23.25
25.79
29.79
28.72
29.28
33.73
34.21
36.92
35.78
38.33
35.97
35.78
31.76
31
6.532
EV/EBITx
32.68
32.67
38.41
43.22
43.65
46.20
46.96
51.63
55.97
62.16
30.59
51.63
44.93
48
14.83
FCF yield (avg)%
29.71
27.50
27.59
30.21
31.12
32.29
29.42
32.34
30.77
31.47
19.86
31.47
30.49
13
19.75
FCF margin%
34.40
32.28
33.95
33.57
36.25
37.02
38.60
39.75
42.02
39.30
28.44
39.30
36.64
81
1.187
FCF / Net incomex
1.018
1.105
1.157
1.008
1.085
1.138
1.081
1.097
1.187
1.268
1.236
1.138
1.101
11
8.78
ROIC%
29.55
29.96
32.22
29.35
28.55
26.68
29.13
28.18
27.03
25.61
21.20
27.03
28.84
34
26.31
Return on equity%
0.53
2.07
4.57
5.49
4.84
2.57
3.10
2.15
1.59
0.81
11.75
2.15
2.36
6
15.16
Return on assets%
20.06
22.54
19.79
18.21
20.17
20.43
21.62
19.04
17.34
18.43
29.53
19.04
19.93
54
96.25
EPS¥
106.70
98.28
106.76
103.21
104.96
116.86
124.87
132.36
133.89
125.67
106.41
3.67%
2.14%
—
4.70
EPS growth%
30.54
31.32
33.69
35.33
37.34
38.85
38.40
39.95
37.03
37.49
2.31
38.40
37.18
14
26.40
Bookvalue per sh¥
58.28
51.45
55.74
50.62
52.91
52.96
54.37
49.78
54.96
55.65
47.66
1.02%
(0.44%)
—
61.11
FCF per share¥
110.55
121.50
127.57
135.09
140.72
132.38
141.34
135.89
137.39
136.09
40.24
(0.67%)
1.27%
—
93.95
Dividend per sh¥
61.42
68.56
79.08
88.40
83.60
94.96
104.99
107.90
111.84
126.99
74.74
8.72%
8.86%
—
5.25
Div yield (avg)%
17.87
15.51
17.47
16.05
15.80
17.40
14.91
12.04
12.17
12.28
26.07
12.28
15.65
37
14.69
Payout ratio%
10.82
10.28
11.82
14.22
16.99
16.96
18.19
21.14
24.12
23.19
15.34
21.14
16.97
78
8.018
Shares (diluted)M
8.864
8.543
9.389
9.836
9.281
9.874
9.685
10.85
10.73
10.25
7.955
2.01%
1.45%
81
21.97
Buyback yield%
16.87
14.76
14.89
15.69
15.70
15.21
13.79
11.26
8.37
10.52
11.24
11.26
14.83
93
0.286
D/E ratiox
0.982
0.874
0.939
0.970
1.006
1.000
0.951
1.018
1.002
1.002
1.442
1.002
0.991
51
0.511
Enterprise value¥B
2.658
2.695
2.879
3.085
3.256
3.413
3.793
4.157
4.143
4.486
1.185
6.62%
6.81%
38
1,305
LT debt¥M
465.8
538.0
517.5
555.6
624.0
711.3
804.8
815.9
897.9
860.6
83.48
6.64%
6.91%
34
Revenue
¥1.625B
4.47%
1.00×
Cost of revenue
¥836.4M
4.37%
0.99×
Operating expenses
¥305.4M
4.60%
1.01×
Goodwill & intangibles
18.84%
Spread over hurdle
35.95%