2.511
Revenue¥B
1.631
1.760
1.868
2.062
2.230
2.462
2.602
2.809
3.029
3.249
2.616
7.82%
8.18%
29
23.20
Revenue growth%
19.76
20.57
18.79
18.02
17.58
20.52
19.67
16.98
18.01
16.83
25.25
18.01
18.41
64
2.15
Gross margin%
9.63
10.84
10.53
12.90
10.80
12.67
13.16
12.67
14.20
15.12
28.27
13.16
12.67
47
27.33
Operating margin%
12.58
11.88
9.26
9.12
11.12
11.06
11.36
14.03
16.92
17.28
9.02
14.03
11.62
74
2.29
Net margin%
16.68
16.40
19.26
21.95
23.08
22.45
24.11
25.70
22.97
20.30
14.95
22.97
22.20
24
6.066
P/E ratio (avg)x
23.99
24.94
24.91
24.97
26.85
31.66
38.22
43.35
45.98
46.29
22.05
43.35
29.25
31
7.100
EV/EBITx
14.58
15.72
15.55
18.24
19.10
19.68
19.84
19.32
22.18
26.20
22.45
19.84
19.21
72
23.39
FCF yield (avg)%
4.61
6.75
8.23
8.34
7.49
8.29
11.00
12.82
14.53
11.77
25.84
11.77
8.31
19
15.28
FCF margin%
15.10
14.83
16.20
13.35
12.01
10.25
13.14
12.14
13.50
11.98
10.60
12.14
13.24
78
1.030
FCF / Net incomex
1.071
1.141
1.010
0.894
0.799
0.749
0.715
0.774
0.684
0.689
1.207
0.715
0.786
41
11.69
ROIC%
9.01
10.90
9.35
9.03
10.26
10.88
9.34
7.37
9.04
11.60
12.97
9.34
9.34
58
20.83
Return on equity%
11.04
9.08
8.39
9.34
8.60
6.46
3.74
5.56
8.22
5.68
22.08
5.68
8.31
71
6.10
Return on assets%
24.24
25.61
28.32
30.49
28.45
25.95
25.29
25.17
25.79
24.54
25.85
25.29
25.70
8
30.08
EPS¥
12.55
11.67
11.61
11.00
9.92
9.80
10.56
11.73
10.82
11.49
31.44
2.98%
0.18%
—
8.19
EPS growth%
17.05
15.48
16.98
14.90
15.88
13.03
12.25
9.71
9.03
11.55
25.80
11.55
13.96
5
55.94
Bookvalue per sh¥
52.06
48.78
50.55
57.90
60.74
61.22
63.74
71.57
67.08
64.03
61.01
1.06%
3.38%
—
55.12
FCF per share¥
69.28
68.69
72.75
71.51
77.36
77.51
91.13
96.42
101.59
120.27
38.24
9.23%
6.59%
—
62.24
Dividend per sh¥
24.45
23.10
23.08
21.05
23.60
25.89
27.49
26.54
27.20
27.46
24.10
3.07%
0.13%
—
5.19
Div yield (avg)%
16.69
18.40
18.74
16.27
16.64
18.86
20.62
17.64
15.57
14.63
3.46
17.64
17.16
94
19.21
Payout ratio%
7.73
6.31
6.79
6.33
8.81
8.26
7.89
10.69
10.90
9.08
14.91
9.08
8.07
54
18.26
Shares (diluted)M
15.98
16.72
17.82
18.89
17.91
17.54
17.29
15.78
13.74
12.70
18.95
(6.63%)
(2.45%)
77
29.02
Buyback yield%
23.18
25.83
25.84
24.68
25.46
26.10
25.55
23.03
23.37
24.16
27.91
24.16
25.07
54
1.324
D/E ratiox
1.030
0.959
0.923
0.997
0.924
0.940
0.921
0.940
0.891
0.882
0.428
0.921
0.932
67
1.104
Enterprise value¥B
2.944
2.886
3.088
3.454
3.433
3.698
4.092
4.301
4.750
5.004
1.968
7.83%
5.21%
27
1.867
LT debt¥B
1.448
1.497
1.453
1.540
1.312
1.406
1.314
1.122
1.197
1.228
1.541
(1.31%)
(0.96%)
23
Revenue
¥3.249B
8.18%
1.00×
Cost of revenue
¥2.046B
7.91%
0.98×
Operating expenses
¥541.9M
7.98%
0.98×
Spread over hurdle
(0.47%)