1.742
Revenue¥B
1.156
1.203
1.296
1.385
1.441
1.551
1.636
1.763
1.846
1.938
1.781
6.09%
5.78%
18
8.66
Revenue growth%
17.03
14.36
14.72
12.40
13.31
11.28
10.27
10.09
12.95
11.42
29.69
11.28
12.67
82
27.40
Gross margin%
3.54
1.25
3.79
2.49
4.62
2.55
3.71
5.72
3.95
5.06
7.43
3.95
3.75
84
28.86
Operating margin%
25.31
22.71
21.68
24.28
23.87
22.35
23.45
24.74
25.20
24.26
6.78
24.26
24.07
20
22.50
Net margin%
29.45
31.13
33.95
33.56
35.29
32.53
31.02
32.02
33.79
36.44
20.84
32.53
33.05
82
22.52
P/E ratio (avg)x
12.35
13.19
13.75
15.96
17.76
18.65
18.18
20.27
20.94
22.26
18.99
20.27
17.97
11
6.028
EV/EBITx
28.04
24.50
22.56
24.59
24.63
22.30
23.55
23.69
22.06
23.81
24.38
23.55
23.75
22
22.71
FCF yield (avg)%
18.80
20.80
18.53
18.16
20.08
21.22
21.35
22.18
21.35
19.73
3.92
21.35
20.44
32
25.91
FCF margin%
4.71
6.44
5.11
3.01
2.20
5.06
2.64
2.38
1.12
2.59
22.87
2.59
2.83
63
1.299
FCF / Net incomex
1.006
1.133
1.229
1.157
1.086
1.064
1.022
1.088
0.987
0.895
1.528
1.022
1.075
43
22.16
ROIC%
23.47
24.78
23.17
20.71
21.97
20.91
22.86
25.25
23.00
25.48
14.76
23.00
23.09
8
25.99
Return on equity%
16.08
16.08
17.43
19.81
18.93
16.24
13.39
15.46
15.61
16.35
11.28
15.61
16.16
74
2.46
Return on assets%
17.08
18.82
19.05
20.82
20.25
20.79
21.60
19.46
18.16
15.47
15.69
19.46
19.26
90
57.36
EPS¥
65.30
64.51
66.86
73.51
84.68
81.93
81.03
89.28
102.89
107.21
63.17
4.83%
5.60%
—
11.27
EPS growth%
16.87
18.99
16.19
18.92
16.00
18.30
16.14
17.33
16.60
18.11
4.19
17.33
17.10
62
34.21
Bookvalue per sh¥
43.52
44.37
41.64
42.97
39.27
40.62
43.93
45.46
50.83
51.73
30.76
5.67%
1.57%
—
74.13
FCF per share¥
54.15
56.13
58.60
65.98
71.68
70.45
78.48
87.17
82.71
92.54
53.33
5.24%
6.01%
—
17.67
Dividend per sh¥
26.32
30.04
28.67
27.31
30.88
34.36
33.30
31.77
30.45
30.43
18.51
(0.29%)
1.31%
—
29.58
Div yield (avg)%
5.91
7.89
6.42
7.68
7.52
9.58
10.86
13.78
14.04
11.52
12.94
11.52
8.73
17
22.75
Payout ratio%
21.29
24.06
21.11
18.41
20.33
21.81
23.06
25.24
28.15
31.14
29.24
25.24
22.44
8
16.98
Shares (diluted)M
13.39
13.49
12.75
13.62
14.82
16.46
17.73
17.73
18.75
17.99
16.25
3.95%
3.54%
44
10.48
Buyback yield%
23.70
24.41
25.65
24.91
24.98
25.80
24.38
21.56
20.24
18.18
6.16
21.56
24.40
34
0.264
D/E ratiox
2.012
1.907
2.022
2.297
2.182
2.167
2.429
2.750
2.801
3.229
1.546
2.750
2.240
94
1.544
Enterprise value¥B
0.171
0.182
0.167
0.182
0.178
0.188
0.206
0.201
0.195
0.174
1.424
(0.46%)
1.37%
43
2.151
LT debt¥B
2.401
2.387
2.107
2.192
2.241
2.007
1.770
1.704
1.578
1.702
1.896
(5.36%)
(2.92%)
63
Revenue
¥1.938B
5.78%
1.00×
Cost of revenue
¥1.082B
5.26%
0.95×
Operating expenses
¥394.4M
6.42%
1.06×
Cash and investments
16.76%
Spread over hurdle
11.27%