0.340
Revenue¥B
1.680
1.840
1.980
2.139
2.263
2.423
2.585
2.777
3.051
3.210
0.363
7.24%
7.30%
53
21.84
Revenue growth%
7.65
5.91
6.60
8.00
9.56
11.54
13.70
15.04
16.10
16.71
10.34
15.04
10.55
5
27.74
Gross margin%
17.55
18.65
20.15
17.30
19.53
19.94
22.86
22.85
21.99
22.00
16.86
22.00
20.04
42
3.87
Operating margin%
22.10
23.00
24.34
22.01
20.58
19.07
18.90
20.86
18.36
20.25
14.81
19.07
20.72
10
18.72
Net margin%
2.07
3.15
5.10
2.55
1.52
0.40
0.40
0.91
0.40
2.09
3.63
0.40
1.80
36
16.76
P/E ratio (avg)x
20.99
21.22
24.53
28.00
26.61
28.97
29.24
32.76
36.92
39.16
8.682
32.76
28.49
82
31.55
EV/EBITx
48.22
49.48
52.34
51.75
60.44
58.32
58.06
67.70
70.23
73.46
14.55
67.70
58.19
44
7.26
FCF yield (avg)%
30.79
31.07
32.63
31.58
32.43
33.25
35.43
36.67
35.36
35.43
2.62
35.43
32.94
88
10.93
FCF margin%
13.85
15.75
12.76
13.59
14.54
13.58
14.89
15.70
15.94
13.44
22.94
14.89
14.19
12
0.779
FCF / Net incomex
0.216
0.224
0.218
0.196
0.212
0.192
0.190
0.187
0.199
0.190
1.240
0.190
0.197
62
20.53
ROIC%
12.29
10.57
11.34
14.02
11.47
10.94
10.69
12.57
12.94
10.14
4.30
10.94
11.40
10
29.08
Return on equity%
29.53
27.86
27.59
25.69
28.15
30.54
30.82
28.18
29.27
30.39
29.09
30.39
28.72
25
21.13
Return on assets%
26.45
25.20
25.23
26.74
26.05
24.91
23.32
21.12
18.48
18.84
20.52
21.12
25.06
25
58.09
EPS¥
81.01
94.78
111.39
114.62
115.18
117.02
129.77
149.97
166.40
179.23
60.87
9.25%
8.22%
—
13.12
EPS growth%
21.69
19.12
17.13
17.33
19.95
20.31
21.97
22.26
19.31
17.36
27.56
20.31
19.63
56
19.03
Bookvalue per sh¥
85.48
78.98
74.58
72.62
67.04
70.40
67.83
61.80
66.62
68.24
26.29
0.36%
(3.02%)
—
19.60
FCF per share¥
87.34
76.95
83.47
78.14
79.22
83.43
73.84
67.01
69.55
74.68
110.48
(1.17%)
(0.59%)
—
31.42
Dividend per sh¥
15.87
14.88
14.42
13.66
11.91
11.52
11.45
12.03
11.37
12.08
67.98
0.29%
(2.06%)
—
15.60
Div yield (avg)%
19.06
17.38
14.38
14.91
16.67
15.52
16.43
15.03
17.06
16.07
24.55
16.07
16.25
18
21.03
Payout ratio%
17.75
20.52
21.54
19.70
17.83
17.69
16.01
18.71
16.88
14.24
17.73
16.88
17.79
32
20.08
Shares (diluted)M
12.89
12.82
12.45
12.03
11.87
12.43
12.61
11.96
12.47
11.81
20.07
(0.10%)
(0.59%)
91
9.65
Buyback yield%
29.60
27.20
24.44
26.45
25.73
26.33
25.52
24.41
23.74
26.62
20.43
25.52
26.03
53
0.111
D/E ratiox
0.675
0.666
0.614
0.597
0.652
0.698
0.718
0.780
0.873
0.944
0.793
0.780
0.687
90
0.324
Enterprise value¥B
0.900
0.815
0.894
0.807
0.766
0.732
0.750
0.686
0.743
0.768
3.456
0.05%
(1.89%)
22
0.698
LT debt¥B
2.294
2.246
1.966
2.048
2.239
1.970
1.933
2.103
2.289
2.086
2.734
(1.41%)
(1.89%)
26
Revenue
¥3.210B
7.30%
1.00×
Cost of revenue
¥2.044B
7.40%
1.01×
Operating expenses
¥688.6M
7.06%
0.98×
Cash and investments
16.36%
Spread over hurdle
43.02%