1.051
Revenue¥B
0.708
0.771
0.837
0.920
0.989
1.043
1.134
1.197
1.281
1.382
1.157
6.92%
7.69%
79
15.49
Revenue growth%
15.18
12.18
12.17
14.50
13.08
12.88
14.48
13.97
12.35
11.29
8.92
12.88
12.98
95
7.95
Gross margin%
18.98
21.94
19.98
18.31
15.95
14.60
13.30
10.84
13.81
13.61
17.07
13.61
15.27
53
11.22
Operating margin%
3.61
2.69
3.95
1.44
3.69
1.31
2.70
3.19
1.67
1.05
14.01
1.67
2.70
56
16.55
Net margin%
18.92
21.40
21.72
21.56
24.37
26.42
26.96
24.82
22.82
22.51
18.80
24.82
22.67
69
13.42
P/E ratio (avg)x
26.16
22.71
24.00
24.47
25.78
23.29
23.18
22.60
24.25
23.84
6.454
23.29
23.92
56
30.49
EV/EBITx
16.18
18.36
18.84
20.74
23.02
24.07
22.80
22.32
24.85
25.70
13.30
24.07
22.56
50
2.91
FCF yield (avg)%
8.70
7.08
7.67
10.02
7.56
9.31
8.30
6.34
5.51
4.22
20.85
6.34
7.62
76
25.36
FCF margin%
12.23
10.14
8.36
10.25
10.71
13.70
10.75
12.46
12.47
11.81
28.56
12.46
11.28
50
0.895
FCF / Net incomex
2.776
3.197
3.779
3.690
3.613
4.147
4.152
3.996
4.033
4.817
1.522
4.147
3.887
75
25.62
ROIC%
3.91
3.10
4.55
6.55
8.73
9.52
6.65
8.44
9.32
7.16
2.67
8.44
6.91
18
14.43
Return on equity%
27.36
29.40
26.59
24.40
26.37
29.15
31.21
33.16
34.25
31.41
4.24
31.41
29.27
12
8.30
Return on assets%
8.19
7.81
6.03
4.99
4.48
4.41
6.14
8.96
11.87
13.13
25.97
8.96
6.98
52
53.57
EPS¥
103.43
119.68
138.37
159.00
181.98
202.97
198.80
210.18
235.30
264.36
54.94
7.75%
11.02%
—
15.76
EPS growth%
6.75
6.16
4.72
2.57
3.20
4.57
3.24
1.61
2.71
4.63
7.05
3.24
3.91
37
106.27
Bookvalue per sh¥
14.25
14.16
12.96
12.06
12.71
11.26
10.57
10.36
10.91
10.92
59.73
(2.99%)
(2.56%)
—
21.74
FCF per share¥
119.47
128.72
123.41
118.74
139.49
157.49
167.41
189.38
207.07
221.66
85.20
9.71%
7.12%
—
131.51
Dividend per sh¥
48.93
53.68
52.58
48.80
52.76
53.98
55.63
55.95
57.78
52.16
75.60
(0.23%)
1.15%
—
20.38
Div yield (avg)%
28.24
28.46
30.18
30.41
31.58
33.04
32.53
31.48
33.02
30.09
3.71
32.53
30.94
54
5.19
Payout ratio%
14.60
16.71
18.82
17.25
17.36
14.41
15.06
17.00
14.46
11.47
11.56
14.46
15.88
11
9.130
Shares (diluted)M
17.85
17.57
17.88
20.82
24.04
27.79
32.29
37.26
37.40
37.91
9.380
9.53%
9.87%
73
18.76
Buyback yield%
20.13
20.83
18.27
18.82
21.30
23.48
25.05
26.94
27.16
28.12
29.82
26.94
22.39
13
1.415
D/E ratiox
0.116
0.109
0.099
0.108
0.112
0.120
0.125
0.122
0.130
0.125
0.527
0.125
0.118
66
0.449
Enterprise value¥B
0.490
0.491
0.547
0.602
0.558
0.593
0.595
0.604
0.616
0.655
1.148
3.25%
3.07%
73
0.291
LT debt¥B
1.225
1.369
1.424
1.560
1.514
1.678
1.696
1.568
1.652
1.834
0.854
3.90%
3.95%
48
Revenue
¥1.382B
7.69%
1.00×
Cost of revenue
¥755.6M
7.85%
1.01×
Operating expenses
¥237.9M
7.74%
1.00×
Spread over hurdle
61.31%