0.334
Revenue¥B
2.574
2.615
2.713
2.723
2.739
2.828
2.840
2.894
3.005
0.370
0.359
1.99%
1.80%
19
16.27
Revenue growth%
18.16
19.47
20.56
22.64
22.48
23.77
24.23
23.39
21.94
20.07
13.30
23.39
22.21
15
4.71
Gross margin%
21.86
24.73
24.34
24.56
22.98
24.55
25.04
24.03
22.77
28.35
4.70
24.03
24.20
22
10.58
Operating margin%
21.54
23.84
25.01
23.89
25.79
26.08
24.41
23.71
24.20
11.56
3.87
24.41
24.04
33
26.47
Net margin%
2.54
2.37
0.46
0.40
0.40
2.04
2.39
0.93
0.40
20.31
19.93
0.93
0.70
8
12.72
P/E ratio (avg)x
23.54
23.51
24.61
24.37
23.43
24.36
26.58
30.55
30.36
28.54
36.48
26.58
24.37
88
29.66
EV/EBITx
10.07
11.60
13.08
12.70
13.91
15.41
16.68
19.15
18.76
7.852
13.62
16.68
13.50
22
23.95
FCF yield (avg)%
10.03
13.02
11.12
12.37
9.99
10.72
9.03
10.04
11.22
15.11
18.29
10.04
10.38
17
12.61
FCF margin%
22.59
23.42
22.19
23.60
25.15
28.11
25.33
26.90
25.21
22.39
24.62
25.33
24.38
26
1.112
FCF / Net incomex
1.904
1.923
1.997
2.033
2.104
2.198
2.248
2.136
2.131
1.360
0.666
2.136
2.068
42
27.13
ROIC%
4.19
5.43
2.79
3.24
2.98
1.73
1.07
2.62
0.40
11.35
15.15
1.73
2.89
83
21.16
Return on equity%
24.17
25.59
23.31
25.06
22.80
24.92
25.27
23.09
22.85
17.51
27.48
23.09
24.55
36
5.90
Return on assets%
26.69
29.02
27.98
25.24
23.82
25.00
26.89
29.36
30.19
4.70
26.14
26.89
27.44
30
37.40
EPS¥
15.51
15.10
14.27
14.78
16.16
16.42
17.15
17.06
15.45
40.91
46.63
0.89%
(1.19%)
—
11.21
EPS growth%
22.05
19.65
22.57
25.51
26.89
24.43
21.77
20.77
22.45
17.27
10.68
22.45
22.25
48
58.99
Bookvalue per sh¥
62.52
69.03
81.44
86.28
86.41
96.68
114.35
134.42
156.56
47.26
15.25
12.66%
11.85%
—
67.04
FCF per share¥
9.86
8.76
8.63
8.20
7.23
7.88
7.66
8.22
8.43
35.89
47.93
0.57%
(1.06%)
—
51.24
Dividend per sh¥
33.53
35.01
36.83
39.63
39.93
39.27
41.30
40.33
35.09
21.44
19.61
(2.40%)
0.22%
—
19.67
Div yield (avg)%
12.70
11.21
9.33
7.64
10.09
7.10
5.27
5.47
7.56
14.70
18.07
7.10
8.48
19
18.29
Payout ratio%
6.69
4.36
2.95
5.90
5.62
8.31
8.78
7.09
8.88
27.63
7.58
8.31
6.89
66
18.88
Shares (diluted)M
19.32
22.06
24.50
26.26
25.17
28.73
27.07
29.37
27.66
18.90
18.80
1.04%
2.25%
64
3.27
Buyback yield%
23.47
25.60
23.92
23.14
20.59
22.92
20.73
22.38
24.55
3.80
23.73
22.38
23.03
85
0.143
D/E ratiox
0.199
0.208
0.196
0.186
0.172
0.170
0.181
0.203
0.204
1.020
1.758
0.181
0.191
31
2,160
Enterprise value¥M
822.9
917.5
954.5
863.6
890.6
812.3
867.9
855.7
883.7
176.9
916.9
0.46%
(0.14%)
88
1.685
LT debt¥B
0.663
0.761
0.746
0.844
0.875
0.878
1.003
1.171
1.360
0.441
1.290
10.01%
8.17%
69
Revenue
¥3.005B
1.80%
1.00×
Cost of revenue
¥1.763B
1.60%
0.98×
Operating expenses
¥315.0M
1.62%
0.98×
Cash and investments
16.38%
Return on capital
101.03%
Spread over hurdle
93.71%