0.209
Revenue¥B
1.058
1.107
1.165
1.229
1.243
1.262
1.318
1.363
1.380
1.414
0.218
2.61%
3.37%
24
12.93
Revenue growth%
18.03
18.72
20.35
21.17
18.86
18.15
16.20
16.58
15.81
15.89
2.83
16.20
18.09
60
6.87
Gross margin%
13.99
13.48
15.08
17.45
16.85
14.84
14.78
13.43
13.63
16.10
8.01
14.78
14.81
50
14.60
Operating margin%
29.32
29.92
32.38
35.30
34.67
33.03
33.12
34.91
33.14
32.67
20.82
33.12
33.08
20
4.44
Net margin%
10.45
10.23
7.48
6.03
7.84
9.20
9.78
7.90
10.54
7.83
18.65
9.20
8.55
56
34.72
P/E ratio (avg)x
27.92
29.65
31.87
33.64
36.27
33.98
38.27
44.03
46.19
44.49
13.96
44.03
35.13
51
27.11
EV/EBITx
18.08
15.45
15.59
14.86
14.55
15.10
14.48
13.92
14.33
14.92
36.27
14.48
14.89
18
18.48
FCF yield (avg)%
20.04
18.32
17.98
19.40
20.55
22.48
24.28
21.70
24.41
25.59
25.11
24.28
21.12
20
5.06
FCF margin%
21.87
22.03
22.80
24.77
25.96
28.29
27.34
29.43
27.36
27.99
29.92
27.99
26.65
70
0.574
FCF / Net incomex
2.450
2.448
2.605
2.721
2.846
2.806
2.977
3.311
3.177
3.281
1.589
3.177
2.826
14
13.45
ROIC%
5.72
4.29
7.25
4.72
7.31
9.37
9.56
9.70
9.05
11.19
25.06
9.56
8.18
84
19.22
Return on equity%
19.12
20.40
22.90
20.43
22.46
19.53
20.40
18.24
15.30
16.07
17.24
18.24
19.96
30
10.14
Return on assets%
22.27
23.13
22.77
20.71
18.40
20.41
19.13
20.61
20.36
21.97
5.18
20.41
20.66
13
61.81
EPS¥
17.24
17.60
18.21
21.53
23.25
25.03
26.81
31.93
37.31
41.43
67.97
12.25%
10.93%
—
25.94
EPS growth%
23.39
25.49
26.55
28.24
29.73
32.63
32.19
34.39
35.74
38.41
5.10
34.39
30.96
31
72.08
Bookvalue per sh¥
30.01
28.47
28.63
29.77
33.48
33.50
32.51
32.35
36.83
34.43
43.33
0.56%
1.99%
—
56.36
FCF per share¥
46.50
43.34
41.00
38.45
40.38
44.85
43.26
43.51
46.73
49.36
62.86
4.10%
1.16%
—
56.39
Dividend per sh¥
27.17
25.93
22.90
22.52
23.34
25.20
26.24
23.02
20.36
18.70
58.32
(4.34%)
(4.94%)
—
27.31
Div yield (avg)%
1.00
0.40
1.59
2.65
2.62
1.18
0.40
0.40
1.65
2.56
7.85
1.18
1.38
19
9.37
Payout ratio%
3.82
2.07
0.40
0.40
2.15
1.09
0.40
0.40
0.40
1.03
14.24
0.40
0.72
42
9.007
Shares (diluted)M
12.28
14.13
14.63
16.37
17.94
20.46
20.35
18.94
21.25
23.22
8.686
5.29%
7.53%
56
16.95
Buyback yield%
35.61
37.91
38.89
40.39
42.43
43.12
42.97
44.14
44.71
45.78
20.73
44.14
42.70
26
1.431
D/E ratiox
1.466
1.315
1.366
1.367
1.318
1.386
1.322
1.227
1.095
1.134
0.208
1.227
1.320
58
1.000
Enterprise value¥B
0.195
0.185
0.166
0.174
0.156
0.160
0.154
0.136
0.135
0.120
1.745
(5.21%)
(6.00%)
75
0.100
LT debt¥B
1.498
1.568
1.346
1.334
1.419
1.464
1.417
1.481
1.537
1.489
0.856
0.97%
(0.53%)
60
Revenue
¥1.414B
3.37%
1.00×
Cost of revenue
¥971.6M
3.18%
0.98×
Operating expenses
¥169.2M
3.57%
1.02×
Goodwill & intangibles
16.10%
Spread over hurdle
(0.26%)