0.337
Revenue¥B
1.764
1.899
2.050
2.173
2.308
2.476
2.635
2.816
2.943
3.106
0.362
6.12%
6.44%
10
11.65
Revenue growth%
20.77
21.62
23.14
20.61
22.82
23.58
24.92
23.00
22.65
20.61
20.75
23.00
22.73
14
7.29
Gross margin%
11.02
9.75
10.56
8.72
10.58
10.36
13.30
10.70
11.82
9.19
8.69
10.70
10.57
77
4.34
Operating margin%
13.46
10.64
12.53
12.83
11.32
12.19
14.74
17.57
18.57
19.38
26.23
17.57
13.15
33
16.55
Net margin%
3.81
3.17
2.82
4.46
1.74
0.87
0.40
0.40
1.84
3.01
23.15
0.87
2.33
93
9.348
P/E ratio (avg)x
21.79
21.41
22.70
21.13
21.16
23.10
23.55
23.26
25.08
28.59
23.83
23.55
22.90
38
30.54
EV/EBITx
17.18
16.12
16.48
15.87
15.06
15.14
15.57
14.41
15.46
14.82
16.49
15.14
15.51
87
6.11
FCF yield (avg)%
26.37
27.83
25.53
24.06
22.26
21.70
22.13
24.43
24.46
24.68
16.46
24.43
24.45
91
10.08
FCF margin%
16.85
19.60
17.89
18.75
20.40
22.58
24.18
22.95
22.57
19.70
11.32
22.58
20.05
69
0.396
FCF / Net incomex
1.090
1.242
1.341
1.518
1.720
1.937
2.078
2.466
2.745
3.007
0.989
2.466
1.828
9
4.92
ROIC%
23.31
21.47
21.66
20.84
22.14
24.34
25.85
28.77
28.82
31.57
21.68
28.77
23.82
67
17.04
Return on equity%
24.07
26.33
26.74
26.01
26.53
27.68
28.28
26.97
28.69
27.33
9.43
27.68
26.86
79
3.78
Return on assets%
26.67
23.92
25.90
28.39
29.47
29.00
27.13
24.53
23.90
22.47
13.42
24.53
26.29
15
17.94
EPS¥
27.08
27.61
30.96
33.43
34.29
34.66
38.13
42.93
41.73
39.35
18.97
2.79%
4.23%
—
4.66
EPS growth%
5.01
7.61
7.45
5.70
6.21
7.72
9.98
11.97
14.46
11.53
29.39
11.53
7.67
42
7.97
Bookvalue per sh¥
22.64
24.08
26.05
28.35
29.86
30.14
27.80
30.54
29.34
31.47
10.49
1.06%
4.74%
—
9.39
FCF per share¥
25.50
24.20
26.61
27.63
29.03
27.31
30.02
29.80
31.22
34.01
11.45
3.22%
3.41%
—
16.48
Dividend per sh¥
22.11
23.03
22.86
25.44
24.29
26.59
29.66
33.45
33.94
35.68
6.76
7.99%
6.28%
—
29.43
Div yield (avg)%
15.86
15.69
13.31
13.10
13.66
14.30
11.70
10.97
13.96
14.94
6.25
13.96
13.81
83
3.63
Payout ratio%
19.55
19.64
20.26
17.87
16.43
13.95
11.83
8.88
9.28
11.56
24.57
11.56
15.19
22
51.13
Shares (diluted)M
56.64
57.12
63.20
67.71
63.48
57.01
56.65
62.80
67.02
63.94
50.14
0.14%
1.76%
92
27.11
Buyback yield%
17.39
17.94
20.68
21.48
18.65
16.09
15.57
16.07
16.12
16.32
14.23
16.09
16.86
92
1.027
D/E ratiox
1.024
1.003
1.027
1.110
1.227
1.280
1.303
1.193
1.262
1.143
1.552
1.262
1.168
85
2.706
Enterprise value¥B
1.989
2.178
2.197
2.105
2.275
2.549
2.338
2.451
2.409
2.685
3.290
3.37%
3.62%
36
2.299
LT debt¥B
5.415
5.494
6.056
6.647
6.780
6.670
6.825
7.580
8.747
10.50
1.217
9.15%
8.25%
71
Revenue
¥3.106B
6.44%
1.00×
Cost of revenue
¥1.983B
6.20%
0.98×
Operating expenses
¥564.9M
6.57%
1.01×
Cash and investments
17.36%
Spread over hurdle
(2.24%)