1.494
Revenue¥B
0.949
1.045
1.128
1.204
1.306
1.404
1.507
1.663
1.795
1.929
1.551
8.11%
8.29%
26
23.61
Revenue growth%
11.30
10.14
9.58
10.41
12.02
11.66
13.82
14.27
11.30
8.47
19.43
11.66
11.30
39
25.58
Gross margin%
11.61
9.71
8.85
6.51
5.34
4.38
6.69
5.02
2.88
0.97
29.42
4.38
5.92
22
3.43
Operating margin%
19.47
21.46
19.82
17.95
15.62
15.15
13.62
15.31
13.37
15.42
20.60
15.15
15.52
85
12.54
Net margin%
22.88
23.45
25.80
24.90
25.76
26.53
25.19
22.95
24.34
25.52
23.14
25.19
25.05
74
16.75
P/E ratio (avg)x
24.70
27.35
26.00
29.45
28.53
26.41
25.80
26.23
26.06
27.15
15.65
26.23
26.32
65
8.367
EV/EBITx
26.86
29.00
29.53
27.42
29.59
26.02
24.10
24.61
23.95
22.58
13.84
24.10
26.44
42
7.01
FCF yield (avg)%
16.34
17.47
16.49
15.89
14.66
13.18
12.47
11.46
10.87
9.73
5.60
11.46
13.92
34
3.43
FCF margin%
25.27
23.20
21.93
24.80
25.72
25.10
26.59
24.05
21.65
22.93
18.25
24.05
24.42
32
1.747
FCF / Net incomex
1.228
1.300
1.230
1.298
1.200
1.145
1.098
1.179
1.157
1.109
1.325
1.145
1.189
19
17.04
ROIC%
10.22
13.04
11.62
9.52
7.50
8.03
5.96
4.04
1.79
3.55
25.09
4.04
7.76
13
15.46
Return on equity%
4.78
6.16
3.72
2.00
4.39
5.76
6.90
7.02
5.54
6.08
2.62
6.08
5.65
77
20.30
Return on assets%
7.45
10.43
13.32
12.16
10.75
9.89
9.64
11.23
12.88
15.20
17.53
11.23
10.99
50
26.91
EPS¥
74.80
80.71
81.02
89.21
94.26
109.31
115.99
117.97
132.70
155.11
29.86
10.48%
8.65%
—
12.93
EPS growth%
25.03
27.45
28.20
26.11
26.85
29.68
28.20
27.51
25.06
24.43
20.97
27.51
27.15
5
22.10
Bookvalue per sh¥
38.45
35.89
39.23
38.36
38.84
37.66
35.11
32.28
30.66
31.24
48.88
(4.26%)
(1.48%)
—
82.31
FCF per share¥
62.22
53.50
53.36
50.99
49.42
43.09
41.20
44.30
38.74
33.68
66.40
(7.38%)
(5.30%)
—
16.71
Dividend per sh¥
17.74
18.61
19.22
20.35
18.81
17.78
19.26
17.39
18.13
17.84
66.57
(1.05%)
0.12%
—
15.04
Div yield (avg)%
23.41
25.72
26.91
29.80
29.59
31.89
29.74
30.34
32.06
33.25
19.73
31.89
29.77
94
24.46
Payout ratio%
8.45
8.01
8.89
9.05
9.98
9.97
9.07
7.71
7.79
9.33
16.13
9.07
8.97
87
7.999
Shares (diluted)M
7.414
7.525
6.627
5.950
5.718
5.193
4.605
4.545
4.237
4.657
8.085
(4.02%)
(4.15%)
70
24.28
Buyback yield%
13.90
16.48
14.29
14.87
15.21
13.85
13.59
12.18
12.79
10.58
8.60
12.79
13.88
52
1.617
D/E ratiox
0.270
0.252
0.245
0.252
0.254
0.268
0.310
0.315
0.363
0.378
0.155
0.315
0.269
11
0.710
Enterprise value¥B
2.885
2.964
2.926
3.190
3.216
3.760
4.494
5.348
6.141
7.317
0.762
17.87%
11.29%
13
1.579
LT debt¥B
1.013
1.001
1.034
1.063
1.050
1.228
1.405
1.647
2.001
2.416
0.218
18.14%
9.77%
31
Revenue
¥1.929B
8.29%
1.00×
Cost of revenue
¥1.036B
8.63%
1.03×
Operating expenses
¥312.7M
7.54%
0.93×
Spread over hurdle
14.78%