0.195
Revenue¥B
0.566
0.607
0.652
0.712
0.764
0.806
0.875
0.945
1.023
1.078
0.205
7.14%
7.40%
7
9.99
Revenue growth%
10.18
10.70
9.95
12.87
15.36
18.11
19.69
19.86
22.73
24.82
18.24
19.86
16.73
51
17.75
Gross margin%
20.09
17.76
19.45
16.47
17.66
20.00
18.24
15.31
13.71
15.86
12.47
15.86
17.71
91
2.71
Operating margin%
9.13
8.06
8.70
11.41
13.73
11.07
10.36
9.21
8.08
10.38
6.37
10.36
9.79
29
29.21
Net margin%
26.25
28.20
26.67
25.96
25.45
26.26
26.62
25.99
28.50
28.67
28.25
26.62
26.44
44
10.64
P/E ratio (avg)x
15.80
18.40
18.60
21.34
23.28
24.57
25.43
24.95
28.84
28.64
34.25
25.43
23.93
60
17.38
EV/EBITx
8.656
8.653
8.332
8.129
7.215
6.777
6.502
6.974
6.711
6.843
17.15
6.777
7.094
6
26.25
FCF yield (avg)%
11.05
12.87
13.23
14.09
14.59
13.72
15.20
15.54
15.30
14.53
17.78
15.20
14.31
49
17.55
FCF margin%
7.01
4.04
5.22
7.96
9.44
10.33
12.94
15.12
15.37
16.41
17.25
15.12
9.89
24
0.881
FCF / Net incomex
0.944
0.898
0.941
0.897
0.990
0.912
1.007
1.075
0.988
1.088
0.844
1.007
0.966
7
4.64
ROIC%
12.17
11.51
11.73
12.28
14.48
13.32
14.67
16.63
14.85
14.32
21.08
14.67
13.82
32
26.83
Return on equity%
31.55
32.94
35.29
33.10
33.44
31.24
28.92
28.12
29.52
26.72
2.11
28.92
31.40
91
9.20
Return on assets%
12.41
15.23
15.58
17.13
15.54
14.02
16.38
14.13
14.92
15.12
15.69
14.92
15.18
37
35.11
EPS¥
78.31
83.95
88.44
80.68
69.74
67.98
69.73
75.95
76.53
75.53
39.13
1.61%
(0.74%)
—
21.16
EPS growth%
8.46
8.14
10.94
11.60
8.96
7.73
6.60
6.36
7.29
6.17
24.19
6.60
7.93
80
94.27
Bookvalue per sh¥
20.72
20.69
22.67
22.74
25.12
25.91
23.24
20.91
21.70
20.88
67.22
(3.63%)
1.06%
—
26.71
FCF per share¥
54.42
60.91
62.42
66.04
61.06
59.98
61.21
65.28
72.67
81.85
75.41
6.03%
5.15%
—
122.25
Dividend per sh¥
74.42
76.78
80.83
87.46
97.25
105.36
108.54
99.76
99.93
108.69
88.40
2.25%
3.15%
—
3.41
Div yield (avg)%
29.36
28.94
31.18
29.54
29.51
31.01
28.05
26.91
27.78
27.98
25.22
27.98
29.15
31
17.67
Payout ratio%
14.94
12.06
14.57
12.14
11.98
13.85
16.31
16.07
14.80
14.40
8.27
14.80
14.49
34
3.698
Shares (diluted)M
2.907
3.028
2.919
2.895
3.092
3.125
2.997
3.094
3.005
2.987
3.806
(0.69%)
0.57%
28
18.37
Buyback yield%
16.18
14.42
17.23
20.13
20.31
19.36
19.83
18.52
18.17
20.65
16.72
19.36
18.94
65
1.052
D/E ratiox
0.203
0.195
0.216
0.251
0.261
0.251
0.287
0.306
0.303
0.307
0.680
0.303
0.256
60
670.1
Enterprise value¥M
133.0
122.5
120.5
117.7
117.7
112.3
106.5
113.3
125.1
118.4
927.5
0.12%
(0.67%)
29
0.632
LT debt¥B
0.929
0.875
0.939
0.992
1.098
1.168
1.128
1.100
1.166
1.135
0.203
0.65%
0.87%
7
Revenue
¥1.078B
7.40%
1.00×
Cost of revenue
¥714.9M
7.10%
0.97×
Operating expenses
¥223.3M
7.88%
1.05×
Spread over hurdle
(7.88%)