31.23
Revenue¥B
79.74
87.30
93.55
99.82
104.7
114.2
120.1
128.6
137.0
145.0
33.93
6.72%
6.80%
90
21.73
Revenue growth%
20.40
22.46
23.47
22.22
19.42
16.77
16.43
15.72
17.78
17.73
7.91
16.77
18.60
72
17.19
Gross margin%
4.49
4.49
7.46
6.01
8.55
8.04
6.08
4.06
1.82
0.40
13.88
4.06
5.25
29
24.64
Operating margin%
14.12
15.15
12.73
11.78
9.32
11.10
11.37
11.08
9.72
9.72
26.58
11.08
11.24
8
19.33
Net margin%
30.86
30.98
33.45
30.56
32.15
30.65
31.61
33.86
34.90
36.60
10.08
33.86
31.88
44
13.77
P/E ratio (avg)x
22.02
21.35
20.81
21.10
18.64
16.35
15.37
14.39
13.44
13.66
7.724
14.39
17.49
16
7.426
EV/EBITx
34.15
34.74
32.03
29.33
27.57
26.43
27.94
24.89
22.86
23.27
22.44
24.89
27.76
51
2.60
FCF yield (avg)%
13.05
10.43
11.56
14.12
16.57
16.99
18.55
20.46
21.89
19.03
29.24
19.03
16.78
56
7.73
FCF margin%
16.89
16.95
14.02
13.21
13.06
12.75
12.83
14.92
12.57
11.61
28.58
12.75
13.13
16
0.940
FCF / Net incomex
1.448
1.244
1.107
1.037
1.065
1.010
1.069
0.906
0.947
1.003
0.118
1.003
1.051
9
10.63
ROIC%
20.10
19.55
20.49
17.73
17.21
14.93
13.41
15.81
18.73
17.75
8.11
15.81
17.74
88
28.52
Return on equity%
17.40
15.37
17.78
19.50
20.60
21.11
18.49
21.11
22.09
20.38
27.73
21.11
19.94
39
27.11
Return on assets%
16.34
17.35
19.99
17.93
16.33
14.91
12.65
10.86
10.83
8.76
22.87
10.86
15.62
94
183.81
EPS¥
30.95
27.94
30.13
26.27
22.56
23.68
23.45
23.97
21.49
21.49
190.97
(0.97%)
(3.77%)
—
4.81
EPS growth%
31.00
32.36
30.31
30.26
30.23
28.47
26.06
24.45
22.15
22.23
22.18
24.45
29.35
64
111.83
Bookvalue per sh¥
103.62
124.80
146.08
144.05
139.48
140.41
156.35
170.64
172.44
169.01
185.04
3.91%
6.00%
—
87.54
FCF per share¥
225.70
244.07
263.88
290.35
306.59
329.75
333.39
369.21
436.50
461.36
26.21
8.52%
6.98%
—
34.87
Dividend per sh¥
190.21
186.34
196.72
201.45
205.87
245.13
248.33
250.11
288.31
344.85
27.61
10.87%
6.33%
—
13.74
Div yield (avg)%
19.80
18.59
19.44
17.17
16.63
19.49
22.34
23.56
22.77
23.55
2.95
22.77
19.65
84
25.27
Payout ratio%
21.03
18.43
18.42
20.89
19.85
22.00
22.45
23.91
21.20
21.01
7.67
22.00
21.02
93
0.316
Shares (diluted)B
0.487
0.506
0.592
0.617
0.645
0.658
0.791
0.954
1.125
1.146
0.321
12.16%
10.87%
52
13.13
Buyback yield%
17.52
18.11
17.05
17.22
18.26
15.87
13.48
16.29
18.98
21.74
6.69
16.29
17.37
14
1.534
D/E ratiox
1.666
1.537
1.442
1.379
1.467
1.338
1.413
1.342
1.282
1.302
0.751
1.338
1.396
52
35.13
Enterprise value¥B
45.40
44.65
45.31
43.82
49.11
58.07
59.33
70.25
70.22
78.38
13.20
9.80%
6.41%
53
100.8
LT debt¥B
75.40
64.77
55.45
59.45
61.90
65.05
58.64
57.52
58.69
55.33
128.9
(2.22%)
(3.29%)
75
Revenue
¥145.0B
6.80%
1.00×
Cost of revenue
¥90.28B
7.01%
1.02×
Operating expenses
¥26.04B
6.31%
0.95×
Spread over hurdle
(0.54%)