0.409
Revenue¥B
1.077
1.151
1.248
1.375
1.467
1.632
1.807
1.977
2.164
2.310
0.444
9.50%
8.62%
17
28.44
Revenue growth%
22.22
23.95
24.75
27.29
28.02
28.50
26.42
23.91
22.01
24.80
13.87
24.80
24.78
72
15.69
Gross margin%
3.93
1.70
2.35
2.13
3.37
5.73
8.50
8.00
8.92
10.02
23.24
8.50
4.83
45
24.32
Operating margin%
35.79
33.71
34.92
35.45
35.80
38.50
37.77
36.22
35.07
34.68
17.01
36.22
35.62
18
27.00
Net margin%
17.90
15.38
17.01
17.09
15.74
13.85
16.38
19.23
16.48
17.41
6.50
16.48
16.74
45
37.34
P/E ratio (avg)x
15.63
15.32
16.12
17.02
16.44
15.07
15.35
16.91
16.54
16.31
13.19
16.31
16.22
88
16.90
EV/EBITx
47.15
44.55
43.03
47.14
47.61
51.76
51.27
54.37
60.56
64.00
12.21
54.37
49.44
49
20.93
FCF yield (avg)%
17.87
17.91
15.68
15.90
17.37
19.75
19.42
17.92
17.79
18.26
25.93
18.26
17.89
52
11.46
FCF margin%
4.98
3.98
6.21
5.00
6.78
6.67
5.21
2.90
4.85
5.38
2.42
5.21
5.11
93
1.095
FCF / Net incomex
0.675
0.749
0.778
0.718
0.683
0.698
0.639
0.606
0.560
0.594
1.231
0.606
0.679
48
23.66
ROIC%
8.19
9.52
12.31
14.88
12.32
12.22
14.14
12.73
9.94
11.52
20.30
12.22
12.27
18
17.10
Return on equity%
18.01
18.43
19.27
19.98
20.53
21.51
23.52
22.86
20.97
19.36
12.20
21.51
20.25
42
24.78
Return on assets%
21.64
22.67
23.80
21.67
20.34
21.69
21.33
24.17
24.91
27.08
6.05
24.17
22.18
76
10.70
EPS¥
66.10
77.00
78.19
89.24
94.64
109.11
128.07
138.08
136.64
134.93
11.52
7.35%
8.43%
—
15.13
EPS growth%
23.71
22.91
20.41
20.81
21.37
21.00
22.67
20.76
22.78
20.96
17.61
21.00
21.18
5
14.36
Bookvalue per sh¥
37.36
34.85
33.61
37.64
39.62
37.99
42.45
44.10
40.98
44.12
27.16
2.17%
0.89%
—
29.87
FCF per share¥
51.87
60.87
58.56
64.32
68.54
78.43
82.48
79.93
79.26
88.46
36.64
5.24%
6.11%
—
35.38
Dividend per sh¥
18.65
18.64
18.01
18.51
17.09
17.08
18.93
19.63
19.37
19.25
16.04
2.41%
(0.26%)
—
5.18
Div yield (avg)%
12.12
13.83
11.77
12.24
13.48
15.28
15.31
17.67
17.02
14.57
29.85
15.31
14.20
34
2.04
Payout ratio%
8.19
7.12
9.00
8.43
9.90
9.00
6.02
8.27
11.26
11.45
19.49
9.00
8.72
20
16.86
Shares (diluted)M
20.17
21.05
20.10
23.45
23.62
25.91
29.36
28.37
29.73
34.57
17.60
7.91%
5.82%
42
18.16
Buyback yield%
10.41
12.91
15.50
17.33
20.04
17.74
18.40
18.91
17.90
19.39
21.76
18.40
17.82
40
0.755
D/E ratiox
0.980
1.050
1.165
1.346
1.270
1.293
1.298
1.472
1.696
1.639
1.294
1.472
1.296
91
1.591
Enterprise value¥B
1.105
1.169
1.194
1.382
1.354
1.494
1.689
1.731
1.908
2.155
1.809
9.74%
8.71%
29
1.702
LT debt¥B
2.172
2.552
2.705
2.878
3.199
3.700
4.371
4.807
4.907
5.771
0.360
12.52%
10.73%
43
Revenue
¥2.310B
8.62%
1.00×
Cost of revenue
¥1.069B
8.63%
1.00×
Operating expenses
¥476.7M
8.59%
1.00×
Cash and investments
17.36%
Spread over hurdle
10.59%