0.368
Revenue¥B
1.706
1.754
1.851
1.927
1.997
2.080
2.218
2.283
2.410
2.511
0.410
4.69%
4.38%
61
19.96
Revenue growth%
27.74
26.10
27.10
28.74
26.18
26.99
26.36
24.65
21.97
22.59
22.84
24.65
26.27
79
10.33
Gross margin%
2.05
2.01
0.40
1.36
1.35
0.40
3.18
4.27
3.59
4.64
2.06
3.59
2.03
80
14.82
Operating margin%
5.73
3.03
4.84
3.93
5.91
7.65
7.12
5.85
5.55
8.42
28.10
7.12
5.79
34
3.09
Net margin%
14.34
13.20
14.99
17.32
15.47
12.73
11.32
11.31
12.35
9.68
16.57
11.32
12.96
29
7.335
P/E ratio (avg)x
21.32
24.44
27.76
32.80
38.14
43.09
45.79
46.64
53.50
55.57
11.48
46.64
40.61
61
13.60
EV/EBITx
24.47
28.33
32.58
31.89
30.71
32.37
33.87
37.85
43.28
41.88
35.55
37.85
32.48
39
28.35
FCF yield (avg)%
20.54
22.58
24.96
23.62
24.72
22.76
19.89
17.14
15.26
17.88
3.97
17.88
21.56
23
26.04
FCF margin%
0.54
0.40
0.40
0.40
3.14
3.08
2.08
0.66
0.40
1.54
12.46
1.54
0.60
43
0.782
FCF / Net incomex
1.102
1.212
1.119
1.234
1.268
1.233
1.386
1.477
1.566
1.485
0.112
1.477
1.251
40
21.92
ROIC%
26.49
26.41
26.64
27.14
25.45
22.66
24.46
26.52
24.37
23.59
29.82
24.37
25.93
37
14.40
Return on equity%
22.42
23.59
23.67
23.39
21.68
23.00
23.95
22.83
24.73
25.90
6.04
23.95
23.49
49
25.42
Return on assets%
27.86
26.61
27.99
25.43
27.20
26.67
27.50
27.60
25.34
24.11
21.11
26.67
26.94
14
6.60
EPS¥
44.83
46.88
43.41
47.78
51.44
46.58
48.83
53.84
60.59
61.98
7.28
3.80%
3.91%
—
11.67
EPS growth%
34.61
32.44
30.05
29.68
28.02
30.86
27.93
29.28
26.68
25.45
17.56
27.93
29.48
25
9.93
Bookvalue per sh¥
36.01
35.29
36.15
38.10
44.57
45.73
46.10
48.93
55.48
58.08
44.36
5.44%
5.08%
—
23.65
FCF per share¥
12.48
13.31
14.66
13.58
14.71
13.05
12.59
13.65
13.05
11.50
36.66
(4.81%)
(0.64%)
—
20.89
Dividend per sh¥
46.37
48.83
45.88
45.45
41.29
44.13
41.61
39.42
39.79
37.18
24.39
(2.07%)
(1.60%)
—
16.97
Div yield (avg)%
27.12
29.45
29.43
32.41
34.66
36.90
38.93
39.46
36.59
37.63
9.91
37.63
35.63
68
23.82
Payout ratio%
25.65
27.75
25.18
22.63
23.36
22.50
23.40
20.59
18.97
18.25
4.69
20.59
23.00
49
55.00
Shares (diluted)M
71.46
82.72
85.99
89.71
100.4
100.9
103.2
112.6
108.5
125.6
52.07
4.57%
7.37%
54
12.29
Buyback yield%
29.61
29.71
28.74
26.79
24.45
21.77
19.18
16.62
16.72
15.67
3.62
16.72
23.11
73
0.808
D/E ratiox
0.516
0.562
0.587
0.653
0.656
0.782
0.814
0.899
0.943
1.148
0.417
0.899
0.719
16
0.286
Enterprise value¥B
1.226
1.272
1.351
1.390
1.427
1.301
1.383
1.402
1.350
1.236
1.634
(2.84%)
0.50%
22
0.442
LT debt¥B
2.440
2.466
2.541
2.847
3.191
3.277
3.657
4.020
4.023
4.564
2.038
7.42%
8.35%
43
Revenue
¥2.511B
4.38%
1.00×
Cost of revenue
¥1.702B
4.26%
0.99×
Operating expenses
¥477.5M
4.63%
1.02×
Cash and investments
15.51%
Spread over hurdle
(0.94%)