0.827
Revenue¥B
0.869
0.915
0.978
1.064
1.139
1.213
1.322
1.406
1.493
1.608
0.879
7.15%
7.16%
80
28.24
Revenue growth%
17.10
19.34
19.09
21.68
21.68
24.35
21.80
22.11
20.37
19.94
28.62
21.80
21.02
10
24.92
Gross margin%
24.89
26.01
23.71
22.05
20.14
21.30
23.41
20.58
20.00
19.09
12.27
20.58
21.68
73
3.25
Operating margin%
16.23
14.37
12.25
13.64
11.61
8.76
8.73
9.47
10.99
11.64
25.35
9.47
11.62
81
26.89
Net margin%
9.64
12.40
14.87
15.53
12.67
9.73
7.35
7.25
4.77
5.70
17.95
7.25
9.69
71
29.55
P/E ratio (avg)x
37.77
41.08
36.86
37.66
41.37
36.13
39.97
40.40
36.77
32.22
13.49
36.77
37.71
30
19.19
EV/EBITx
4.794
4.755
4.739
4.923
5.376
5.777
5.628
5.956
6.417
5.690
37.47
5.777
5.502
50
15.72
FCF yield (avg)%
18.35
20.12
20.74
18.19
20.71
23.31
23.87
21.30
21.55
24.47
28.15
23.31
21.02
71
4.96
FCF margin%
17.51
17.14
15.60
14.79
14.86
13.54
10.79
11.16
11.47
13.81
5.97
11.47
14.30
29
1.435
FCF / Net incomex
0.247
0.299
0.320
0.383
0.449
0.502
0.612
0.607
0.626
0.720
0.209
0.612
0.475
60
28.03
ROIC%
24.81
23.46
23.53
23.48
22.25
22.24
20.30
19.78
19.00
19.87
4.86
19.87
22.24
71
14.64
Return on equity%
26.33
26.32
23.97
23.01
20.41
18.73
17.29
17.10
14.14
11.26
16.54
17.10
19.57
38
23.71
Return on assets%
0.40
0.40
2.62
0.40
1.28
0.40
0.40
2.44
0.90
2.39
23.28
0.90
0.65
64
26.37
EPS¥
117.32
120.57
135.96
135.80
159.36
181.38
201.55
240.49
244.74
253.93
29.28
9.77%
9.34%
—
15.06
EPS growth%
2.80
5.18
5.94
8.26
5.83
3.05
5.31
6.01
7.24
8.94
18.83
6.01
5.88
78
45.07
Bookvalue per sh¥
67.67
76.74
80.14
92.28
91.34
102.66
95.54
89.38
95.15
93.32
65.02
0.43%
4.50%
—
60.47
FCF per share¥
36.75
39.68
38.40
43.13
43.17
47.57
51.02
52.53
62.22
68.06
62.55
9.53%
7.43%
—
21.30
Dividend per sh¥
50.11
42.44
36.92
31.82
30.24
27.33
27.33
29.05
25.18
26.48
25.08
(2.62%)
(6.71%)
—
20.57
Div yield (avg)%
5.04
7.71
7.37
5.19
2.46
0.40
1.32
0.40
2.40
1.06
10.64
1.06
2.43
74
9.06
Payout ratio%
17.40
19.28
19.72
20.91
21.78
21.35
19.57
19.49
17.99
19.58
13.72
19.57
19.58
38
9.798
Shares (diluted)M
11.65
12.66
13.41
13.60
15.05
15.32
17.08
20.12
21.28
21.92
9.916
7.81%
6.63%
57
13.16
Buyback yield%
9.68
9.80
11.30
12.93
11.38
11.08
13.89
15.78
13.85
15.82
7.22
13.89
12.16
30
1.530
D/E ratiox
0.412
0.351
0.378
0.362
0.328
0.324
0.288
0.272
0.231
0.231
0.909
0.272
0.326
34
0.615
Enterprise value¥B
1.166
1.372
1.411
1.584
1.624
1.590
1.534
1.586
1.882
1.907
0.301
3.27%
5.53%
34
0.185
LT debt¥B
1.387
1.534
1.638
1.799
1.829
1.975
2.067
2.331
2.475
2.786
0.504
8.78%
8.72%
65
Revenue
¥1.608B
7.16%
1.00×
Cost of revenue
¥1.026B
6.72%
0.96×
Operating expenses
¥320.8M
7.95%
1.08×
Goodwill & intangibles
18.59%
Spread over hurdle
30.56%