1.393
Revenue¥B
1.085
1.126
1.175
1.265
1.365
1.432
1.527
1.658
1.773
1.902
1.542
6.87%
6.59%
95
26.03
Revenue growth%
30.57
28.40
26.32
29.17
29.69
32.18
32.82
34.01
31.58
30.53
4.34
32.18
30.55
88
4.66
Gross margin%
26.51
25.85
25.74
25.94
24.74
24.32
25.54
22.66
22.82
20.23
20.46
22.82
25.14
33
8.20
Operating margin%
30.40
29.48
28.18
25.96
26.30
23.68
26.18
23.76
26.44
28.20
18.52
26.18
26.37
14
15.64
Net margin%
28.05
28.44
26.81
27.74
30.63
30.13
27.64
25.71
22.78
25.16
23.02
25.71
27.69
35
17.75
P/E ratio (avg)x
25.53
27.71
28.04
25.20
25.36
23.43
22.75
21.43
19.26
20.71
7.258
21.43
24.31
45
20.50
EV/EBITx
34.90
41.10
44.94
52.73
52.00
57.28
61.72
61.75
60.74
68.33
21.64
61.72
55.00
69
23.20
FCF yield (avg)%
26.68
25.21
26.18
23.41
20.92
22.75
20.49
18.60
19.98
20.31
2.41
20.31
21.83
45
19.56
FCF margin%
20.75
23.53
24.92
24.34
26.27
25.33
23.98
25.00
23.04
21.58
4.12
23.98
24.16
57
1.193
FCF / Net incomex
1.589
1.625
1.679
1.730
1.945
2.150
2.266
2.378
2.493
2.544
0.366
2.378
2.047
63
13.41
ROIC%
17.98
18.41
19.31
20.70
20.54
20.83
22.11
24.81
22.46
23.12
21.89
22.46
20.76
34
21.35
Return on equity%
6.31
5.75
4.37
1.72
0.40
0.40
0.40
0.40
3.36
2.57
5.28
0.40
2.15
67
26.27
Return on assets%
10.46
12.69
13.49
16.15
14.76
17.71
19.46
19.21
20.11
21.55
20.23
19.46
16.93
79
60.86
EPS¥
34.56
36.47
42.24
43.04
42.01
47.84
55.63
58.16
54.98
52.58
63.54
4.59%
5.17%
—
22.72
EPS growth%
12.29
12.60
9.91
8.37
6.31
4.88
7.42
9.18
11.14
10.82
6.63
9.18
9.55
7
64.09
Bookvalue per sh¥
9.78
10.16
10.32
11.14
11.20
11.55
11.21
12.07
12.47
14.18
16.05
4.84%
3.43%
—
40.92
FCF per share¥
71.02
68.83
78.23
76.53
83.56
89.09
94.30
98.61
115.49
115.06
47.08
6.61%
5.36%
—
28.96
Dividend per sh¥
69.11
68.52
71.82
79.81
76.24
75.73
70.65
66.77
72.43
71.80
52.51
(1.19%)
(0.43%)
—
3.74
Div yield (avg)%
23.56
24.15
26.99
27.64
27.95
28.94
30.79
30.40
27.55
28.51
25.44
28.94
27.79
10
6.80
Payout ratio%
11.84
13.71
14.31
14.05
14.23
15.53
14.43
17.05
19.81
22.44
20.80
17.05
14.37
6
19.59
Shares (diluted)M
25.66
26.64
25.50
24.07
26.85
25.34
25.61
25.80
25.42
23.99
19.41
(2.22%)
0.14%
49
23.66
Buyback yield%
9.46
11.87
11.77
14.21
15.13
14.17
14.17
11.87
10.54
12.34
27.02
12.34
12.11
67
0.291
D/E ratiox
1.618
1.771
1.656
1.571
1.612
1.595
1.773
1.980
1.944
2.110
0.306
1.944
1.714
13
2.177
Enterprise value¥B
2.333
2.471
2.786
2.896
2.903
3.396
3.282
3.092
3.234
3.034
1.888
0.89%
2.52%
49
1.517
LT debt¥B
1.632
1.493
1.585
1.401
1.245
1.137
1.057
1.041
1.104
1.012
2.177
(4.06%)
(5.43%)
66
Revenue
¥1.902B
6.59%
1.00×
Cost of revenue
¥1.332B
6.59%
1.00×
Operating expenses
¥314.9M
6.19%
0.96×
Spread over hurdle
(5.11%)