1.086
Revenue¥B
1.558
1.641
1.767
1.895
2.065
2.158
2.344
2.533
2.653
2.895
1.161
6.99%
6.89%
13
2.33
Revenue growth%
20.96
20.91
23.02
20.04
21.82
20.09
17.42
15.33
16.25
13.41
29.07
16.25
20.07
44
18.44
Gross margin%
20.02
18.12
21.09
23.22
26.01
27.57
30.42
30.64
31.70
30.64
28.61
30.64
26.79
56
4.62
Operating margin%
30.12
32.65
34.46
32.38
32.64
32.01
30.28
30.26
28.87
29.17
11.42
30.26
31.14
73
23.19
Net margin%
10.79
13.20
12.53
11.16
9.29
7.03
7.68
6.16
5.17
5.20
10.52
6.16
8.49
83
23.08
P/E ratio (avg)x
15.92
17.61
19.03
19.04
20.74
23.64
25.70
27.17
28.30
31.22
9.931
27.17
22.19
16
8.594
EV/EBITx
11.31
11.47
10.22
10.68
11.16
11.95
10.45
11.25
10.75
11.19
16.20
11.19
11.18
78
5.47
FCF yield (avg)%
9.11
11.96
10.32
11.26
12.78
12.74
12.28
11.39
14.16
16.66
12.19
12.74
12.12
75
10.15
FCF margin%
9.90
12.19
13.60
16.10
17.63
16.17
13.43
15.64
14.64
17.17
10.51
15.64
15.14
92
1.181
FCF / Net incomex
0.247
0.253
0.273
0.252
0.234
0.205
0.217
0.217
0.230
0.209
0.831
0.217
0.232
16
7.82
ROIC%
11.00
8.65
11.56
12.31
12.45
13.02
15.38
12.56
12.15
13.60
12.18
13.02
12.38
49
19.05
Return on equity%
7.49
7.06
7.38
8.77
6.37
7.64
8.72
11.53
12.16
9.66
9.18
9.66
8.18
84
12.73
Return on assets%
18.48
18.36
18.36
18.40
15.68
13.44
15.39
17.47
19.86
22.54
3.99
17.47
18.36
82
72.81
EPS¥
222.09
245.80
238.94
267.89
248.79
287.51
290.51
275.53
259.94
238.74
80.74
(0.82%)
2.12%
—
25.61
EPS growth%
21.72
19.87
21.45
19.10
20.01
17.53
15.15
15.17
13.00
13.44
11.74
15.15
18.31
23
84.99
Bookvalue per sh¥
221.74
253.80
257.73
242.89
272.68
267.09
285.03
328.72
352.42
385.71
148.10
7.18%
5.01%
—
66.04
FCF per share¥
30.10
32.52
32.13
34.47
37.41
32.83
34.13
36.19
31.04
33.90
111.76
(1.95%)
0.35%
—
149.06
Dividend per sh¥
149.72
151.10
137.16
125.51
128.66
138.77
153.94
137.54
146.07
163.50
81.01
4.91%
0.30%
—
17.84
Div yield (avg)%
15.41
14.81
12.54
10.65
11.29
9.16
10.09
10.74
12.79
12.04
14.10
10.74
11.66
60
29.36
Payout ratio%
7.59
5.99
7.74
5.13
5.97
4.91
3.50
5.48
4.72
6.57
12.11
4.91
5.72
47
12.22
Shares (diluted)M
9.511
9.795
10.47
9.376
8.591
8.687
7.382
6.733
6.107
6.074
12.61
(6.70%)
(4.65%)
69
6.92
Buyback yield%
15.80
18.06
20.10
18.08
15.59
17.64
19.94
19.12
21.73
21.50
7.91
19.94
18.60
15
0.977
D/E ratiox
0.853
0.924
0.904
0.929
0.869
0.821
0.876
0.845
0.823
0.792
1.789
0.823
0.861
65
0.167
Enterprise value¥B
0.929
0.949
0.835
0.816
0.873
0.818
0.861
0.879
0.817
0.804
1.590
(1.64%)
(2.34%)
7
2.248
LT debt¥B
3.072
3.404
3.766
3.736
4.084
4.490
4.528
4.298
4.061
4.333
1.093
1.19%
3.77%
56
Revenue
¥2.895B
6.89%
1.00×
Cost of revenue
¥1.653B
6.35%
0.95×
Operating expenses
¥329.0M
7.99%
1.11×
Cash and investments
19.21%
Spread over hurdle
36.11%