0.179
Revenue¥B
1.473
1.543
1.594
1.644
1.740
1.848
1.921
2.011
2.142
2.284
0.193
5.60%
4.84%
70
5.80
Revenue growth%
23.52
22.67
21.28
19.89
22.34
22.70
19.83
19.11
20.56
19.56
5.50
19.83
20.92
79
14.04
Gross margin%
18.69
19.94
17.22
16.43
16.44
15.49
15.88
14.11
12.21
12.54
18.51
14.11
16.15
71
10.42
Operating margin%
3.26
4.71
4.73
3.38
6.26
8.56
6.05
4.57
2.17
4.96
8.84
4.96
4.72
63
20.90
Net margin%
17.62
20.53
23.03
21.76
24.12
24.77
25.09
22.32
20.47
21.50
25.22
22.32
22.04
5
15.45
P/E ratio (avg)x
42.72
38.94
35.57
35.59
37.39
40.98
40.56
45.84
46.66
46.51
23.86
45.84
40.77
49
9.743
EV/EBITx
35.82
42.09
42.02
46.63
47.79
55.12
57.75
64.90
71.98
78.34
37.67
64.90
51.46
71
8.95
FCF yield (avg)%
3.66
1.49
1.36
0.40
2.17
2.31
0.40
0.59
2.30
2.88
16.75
2.30
1.83
10
17.37
FCF margin%
5.85
6.23
5.49
5.69
7.50
10.30
8.25
6.97
6.32
6.05
2.50
6.97
6.28
61
1.706
FCF / Net incomex
0.767
0.737
0.825
0.816
0.842
0.851
0.990
1.014
0.976
1.095
0.863
0.990
0.846
35
15.47
ROIC%
3.82
3.63
5.85
6.48
8.87
6.06
7.18
7.30
9.83
11.36
6.04
7.30
6.83
12
25.68
Return on equity%
19.15
17.65
18.32
18.99
21.56
21.64
24.15
24.44
25.46
26.80
25.89
24.44
21.60
95
22.70
Return on assets%
1.68
1.35
0.40
0.40
1.96
4.13
4.89
4.30
3.58
2.68
13.19
4.13
2.32
11
46.24
EPS¥
48.48
54.22
63.20
71.28
83.20
92.43
105.52
114.37
120.65
134.33
50.98
10.05%
12.38%
—
4.70
EPS growth%
26.39
29.01
31.52
31.68
33.00
34.80
34.44
36.04
34.04
32.66
20.73
34.44
32.83
13
28.33
Bookvalue per sh¥
93.54
100.56
105.54
108.75
122.15
119.46
130.19
137.42
132.68
134.63
39.18
1.96%
4.77%
—
22.14
FCF per share¥
57.68
60.67
58.84
65.23
64.97
70.88
66.71
74.01
71.65
73.75
45.70
2.57%
2.33%
—
74.57
Dividend per sh¥
53.91
58.42
65.12
65.32
64.51
65.86
77.81
89.64
103.44
116.78
43.91
12.60%
7.73%
—
22.27
Div yield (avg)%
7.15
9.39
9.86
12.09
9.20
7.63
7.07
4.39
1.65
4.06
26.11
4.39
7.39
50
25.08
Payout ratio%
11.85
8.96
11.82
12.07
12.57
15.25
14.63
14.97
13.93
14.63
20.93
14.63
13.25
11
18.30
Shares (diluted)M
17.03
15.11
14.96
14.76
15.97
16.24
17.93
16.13
15.97
14.15
18.85
(2.39%)
(2.32%)
39
14.86
Buyback yield%
30.19
30.95
33.21
34.06
32.61
32.38
32.40
34.16
31.31
30.78
20.79
32.38
32.39
15
1.497
D/E ratiox
0.814
0.869
0.836
0.880
0.912
0.876
0.970
1.020
1.111
1.066
1.426
1.020
0.896
48
2.121
Enterprise value¥B
1.965
2.107
2.113
2.225
2.253
2.097
2.418
2.743
2.812
3.080
0.893
6.45%
4.80%
8
1.585
LT debt¥B
1.848
1.913
2.199
2.326
2.501
2.331
2.598
2.655
2.433
2.590
2.169
0.70%
3.43%
47
Revenue
¥2.284B
4.84%
1.00×
Cost of revenue
¥1.525B
5.00%
1.02×
Operating expenses
¥378.9M
4.36%
0.96×
Cash and investments
15.01%
Spread over hurdle
(0.35%)