0.517
Revenue¥B
1.250
1.304
1.390
1.453
1.583
1.676
1.763
1.909
2.082
2.199
0.559
6.79%
6.40%
71
2.69
Revenue growth%
27.61
27.44
27.65
29.56
30.33
28.86
31.83
33.12
35.76
37.55
21.28
33.12
29.95
22
29.84
Gross margin%
7.21
5.23
4.23
6.68
6.90
9.82
12.31
13.31
11.26
13.96
23.19
12.31
8.51
25
21.95
Operating margin%
7.73
5.47
8.30
8.64
10.85
8.20
8.75
7.02
9.05
10.47
20.08
8.75
8.47
38
9.68
Net margin%
3.98
4.03
2.11
0.40
0.40
3.01
4.90
5.42
8.36
5.99
29.60
5.42
4.01
48
17.66
P/E ratio (avg)x
9.295
8.542
7.920
7.971
8.651
8.954
8.400
7.490
7.722
7.981
26.20
7.981
8.191
17
15.95
EV/EBITx
22.07
26.24
25.60
26.75
30.55
29.30
34.83
40.10
46.71
55.79
9.289
40.10
29.92
94
10.43
FCF yield (avg)%
5.53
3.87
2.92
2.33
1.90
2.89
5.58
7.05
4.75
6.18
8.00
5.58
4.31
50
13.12
FCF margin%
30.09
28.67
27.95
28.36
30.76
28.76
27.50
27.43
30.07
30.72
5.72
28.76
28.72
71
1.756
FCF / Net incomex
0.805
0.922
0.918
1.022
1.149
1.339
1.509
1.579
1.563
1.639
1.656
1.563
1.244
85
7.91
ROIC%
12.25
10.52
8.44
8.44
6.27
6.19
3.64
5.72
2.79
1.60
27.74
3.64
6.23
54
27.47
Return on equity%
23.27
21.50
21.97
19.47
22.00
23.29
22.06
20.87
23.82
24.58
11.31
23.29
22.03
14
11.49
Return on assets%
19.76
18.44
20.17
19.10
17.97
20.43
18.04
15.06
15.99
14.98
20.72
15.99
18.24
43
164.99
EPS¥
87.71
92.87
90.17
87.52
94.32
98.61
101.87
105.49
115.51
111.52
177.31
3.41%
1.24%
—
21.35
EPS growth%
6.70
7.38
7.63
4.67
6.30
4.53
5.07
2.90
1.08
2.08
4.52
2.90
4.87
76
58.72
Bookvalue per sh¥
63.10
67.86
64.05
59.63
63.92
74.23
81.83
95.15
97.60
91.86
172.90
7.52%
3.25%
—
141.97
FCF per share¥
120.93
114.95
108.06
116.11
121.72
132.61
151.62
150.42
163.07
161.02
124.09
5.76%
3.77%
—
45.95
Dividend per sh¥
122.04
137.37
135.80
151.40
143.18
141.68
131.29
136.52
146.50
136.37
104.78
(0.97%)
1.90%
—
6.05
Div yield (avg)%
18.97
16.56
19.14
18.55
21.13
23.44
24.78
22.97
24.46
26.43
11.09
24.46
22.05
86
13.09
Payout ratio%
20.64
20.89
18.92
16.70
16.06
13.07
15.16
16.80
16.86
14.74
7.23
15.16
16.75
72
4.793
Shares (diluted)M
5.644
5.289
6.065
6.391
6.174
6.766
7.547
8.781
8.642
9.957
4.845
10.03%
5.35%
71
4.10
Buyback yield%
20.60
20.50
22.34
19.92
19.04
18.24
20.13
19.44
21.65
21.95
13.34
20.13
20.31
90
1.320
D/E ratiox
0.697
0.751
0.764
0.741
0.865
0.854
0.987
0.939
1.018
0.995
1.285
0.987
0.859
8
1.185
Enterprise value¥B
0.325
0.304
0.274
0.280
0.245
0.231
0.247
0.234
0.231
0.209
1.840
(3.13%)
(4.99%)
69
1.719
LT debt¥B
1.064
1.167
1.111
1.104
1.099
1.085
1.057
1.094
1.143
1.193
1.350
1.65%
0.72%
12
Revenue
¥2.199B
6.40%
1.00×
Cost of revenue
¥1.270B
6.06%
0.97×
Operating expenses
¥320.0M
7.16%
1.07×
Cash and investments
16.77%
Spread over hurdle
12.52%