0.326
Revenue¥B
1.512
1.654
1.828
2.006
2.180
2.326
2.513
2.740
3.010
3.288
0.336
8.56%
8.81%
86
17.42
Revenue growth%
24.76
22.46
23.31
22.93
23.64
24.48
25.53
28.25
26.37
28.89
16.32
26.37
24.62
66
4.29
Gross margin%
10.23
10.18
9.69
8.80
8.67
10.04
9.22
9.18
8.24
8.78
22.86
9.18
9.20
67
5.01
Operating margin%
19.07
18.15
16.29
13.97
13.98
14.08
15.99
17.72
15.15
18.00
23.42
15.99
16.14
46
10.14
Net margin%
31.69
29.01
29.73
30.84
33.33
34.79
32.47
31.64
29.28
31.29
2.67
31.64
31.46
72
36.18
P/E ratio (avg)x
39.86
36.65
36.52
32.54
33.24
35.71
35.80
32.20
33.59
31.01
19.43
33.59
34.65
92
35.43
EV/EBITx
21.61
22.01
22.37
22.31
24.30
23.96
21.67
23.47
23.13
21.68
6.099
23.13
22.34
56
19.79
FCF yield (avg)%
24.38
24.96
22.00
22.51
24.70
27.39
30.07
30.18
28.08
25.93
21.45
28.08
25.44
87
5.20
FCF margin%
4.28
2.77
0.76
0.40
3.27
3.21
2.35
0.40
0.40
0.40
14.45
0.40
1.55
64
0.216
FCF / Net incomex
2.094
2.194
2.287
2.245
2.279
2.411
2.631
2.621
2.838
3.083
0.788
2.631
2.349
45
8.26
ROIC%
10.80
11.67
12.78
15.31
17.01
14.47
17.18
19.18
19.72
21.89
14.55
19.18
16.16
59
28.27
Return on equity%
33.52
34.98
34.02
31.95
30.48
28.87
30.87
29.93
29.00
26.48
10.12
29.00
30.68
94
5.56
Return on assets%
21.96
19.65
18.37
20.74
20.99
23.42
21.57
22.70
24.51
26.65
26.85
23.42
21.76
25
67.93
EPS¥
75.14
69.98
69.69
62.43
67.96
58.97
60.25
62.66
66.19
66.60
74.52
(0.40%)
(1.22%)
—
23.57
EPS growth%
25.49
26.06
24.73
24.58
24.21
22.76
23.79
25.06
26.17
28.91
10.59
25.06
24.89
80
69.72
Bookvalue per sh¥
62.99
65.39
73.34
80.52
82.83
89.40
95.71
108.65
103.69
102.43
27.68
4.34%
5.89%
—
137.60
FCF per share¥
45.17
45.86
46.67
50.40
53.26
52.77
47.70
44.45
44.12
43.09
183.53
(4.15%)
(0.26%)
—
121.32
Dividend per sh¥
77.37
75.68
80.97
87.42
79.59
67.56
63.48
57.71
58.80
61.87
177.16
(4.91%)
(2.86%)
—
29.54
Div yield (avg)%
26.74
29.41
32.13
31.84
28.90
28.86
31.22
31.94
34.63
36.48
5.99
31.94
31.53
81
23.62
Payout ratio%
24.72
24.44
22.55
21.41
20.70
20.40
17.88
15.01
16.31
14.28
19.37
16.31
20.55
14
10.61
Shares (diluted)M
13.99
15.35
16.72
19.56
22.04
26.64
28.52
31.74
35.17
39.12
10.50
12.16%
10.56%
22
28.73
Buyback yield%
24.00
22.04
24.07
22.61
20.89
22.18
25.05
24.47
23.68
23.82
26.17
23.82
23.75
48
0.794
D/E ratiox
1.185
1.167
1.056
1.166
1.173
1.035
0.963
0.865
0.919
0.811
0.887
0.919
1.046
71
1.676
Enterprise value¥B
2.983
2.681
2.939
3.283
3.607
3.602
3.732
3.420
3.085
3.387
2.318
(1.25%)
1.48%
14
2.409
LT debt¥B
3.721
4.204
4.191
4.676
4.887
5.758
5.468
5.253
5.449
5.260
1.989
1.48%
5.13%
85
Revenue
¥3.288B
8.81%
1.00×
Cost of revenue
¥2.211B
8.60%
0.98×
Operating expenses
¥362.7M
9.48%
1.06×
Cash and investments
17.31%
Goodwill & intangibles
13.89%
Spread over hurdle
(3.24%)