1.351
Revenue¥B
0.920
0.997
1.074
1.133
1.201
1.276
1.394
1.522
1.671
1.832
1.398
8.82%
7.95%
11
24.79
Revenue growth%
23.65
22.38
23.43
25.24
24.58
26.81
29.03
27.46
25.14
22.98
8.18
26.81
24.86
37
22.89
Gross margin%
20.71
19.40
20.73
19.26
17.69
15.60
17.12
15.24
12.84
14.82
21.30
15.24
17.40
11
23.43
Operating margin%
22.51
22.44
24.23
24.69
25.99
26.93
23.97
21.75
19.89
20.46
26.35
21.75
23.24
64
26.10
Net margin%
24.81
25.28
26.65
24.97
27.88
27.42
29.93
28.28
30.92
29.99
29.33
29.93
27.65
89
22.44
P/E ratio (avg)x
32.55
34.66
32.84
30.25
28.40
30.46
29.63
31.86
32.15
33.62
35.90
31.86
32.01
71
27.92
EV/EBITx
37.42
41.25
49.62
55.52
64.05
71.24
75.19
80.42
84.77
94.33
34.95
80.42
67.64
31
13.48
FCF yield (avg)%
9.58
7.13
9.46
10.27
8.31
7.49
8.49
6.82
6.04
3.77
21.71
6.82
7.90
10
23.14
FCF margin%
17.70
16.66
18.07
16.82
18.17
16.36
17.44
18.09
16.43
17.95
18.18
17.44
17.57
79
0.702
FCF / Net incomex
2.437
2.840
3.294
3.840
3.650
4.126
4.464
5.192
5.523
6.037
0.791
5.192
3.983
12
10.83
ROIC%
5.89
5.03
5.84
5.72
7.21
9.20
9.35
6.99
7.56
8.10
23.19
8.10
7.10
83
19.49
Return on equity%
25.12
27.57
29.57
31.00
32.20
34.45
32.43
30.33
30.50
32.61
19.72
32.43
30.75
71
13.63
Return on assets%
19.62
16.98
17.70
17.50
18.47
21.16
18.74
20.24
20.42
21.29
10.91
20.42
19.18
8
22.45
EPS¥
26.41
24.11
21.38
22.96
20.55
22.18
21.95
20.20
21.40
18.94
23.02
(1.62%)
(4.10%)
—
18.02
EPS growth%
33.47
34.10
33.33
30.83
30.60
30.66
31.68
32.26
30.50
31.46
12.87
31.46
31.57
19
28.21
Bookvalue per sh¥
7.82
7.43
7.42
6.81
6.75
7.47
7.33
7.39
7.49
6.82
48.46
0.22%
(0.18%)
—
32.48
FCF per share¥
74.76
81.51
83.56
95.63
101.03
101.01
97.96
102.74
103.77
107.13
24.34
1.18%
5.65%
—
18.20
Dividend per sh¥
45.33
40.92
36.88
39.41
36.81
41.01
44.27
39.96
41.59
45.06
20.29
4.13%
(0.09%)
—
9.04
Div yield (avg)%
15.48
16.98
19.13
19.06
16.48
16.35
16.97
16.96
17.51
19.61
16.21
16.97
16.97
82
19.26
Payout ratio%
14.87
15.71
16.57
16.62
16.59
19.28
20.05
21.60
21.84
19.12
25.92
20.05
17.87
35
32.73
Shares (diluted)M
43.93
44.08
48.65
50.12
51.36
58.43
58.51
61.34
66.14
66.52
31.38
5.31%
4.35%
43
28.11
Buyback yield%
23.68
25.25
25.54
23.25
24.77
23.64
23.18
23.24
25.82
26.27
2.12
23.64
24.22
37
0.159
D/E ratiox
0.437
0.409
0.449
0.423
0.425
0.446
0.492
0.482
0.527
0.573
1.792
0.492
0.448
8
1.443
Enterprise value¥B
0.932
0.882
0.962
0.886
0.903
0.968
0.932
0.948
0.924
1.042
1.507
2.91%
1.40%
52
0.917
LT debt¥B
1.539
1.634
1.552
1.770
1.842
1.859
2.127
2.305
2.532
2.421
1.985
5.61%
5.49%
48
Revenue
¥1.832B
7.95%
1.00×
Cost of revenue
¥921.5M
7.92%
1.00×
Operating expenses
¥272.3M
7.39%
0.95×
Cash and investments
19.17%
Spread over hurdle
16.13%