1.239
Revenue¥B
1.190
1.278
1.339
1.404
1.470
1.570
1.675
1.749
1.842
1.974
1.296
6.07%
5.84%
67
6.78
Revenue growth%
5.13
8.09
11.04
13.12
15.14
14.16
11.26
10.45
11.55
9.04
12.93
11.26
11.15
53
14.52
Gross margin%
8.36
10.24
12.21
10.62
10.14
11.59
10.65
7.68
9.78
12.45
5.14
10.65
10.43
9
11.21
Operating margin%
13.61
12.45
10.94
10.75
12.69
15.62
16.57
17.44
19.26
22.22
18.70
17.44
14.61
89
24.60
Net margin%
18.96
16.49
18.33
15.57
17.25
17.81
19.42
20.23
22.90
25.34
4.92
20.23
18.64
24
29.22
P/E ratio (avg)x
42.45
42.14
41.65
41.30
47.04
46.72
47.29
46.27
51.54
59.75
22.16
47.29
46.50
91
21.72
EV/EBITx
38.50
35.70
37.27
32.83
32.30
28.66
27.73
27.19
24.59
22.77
6.847
27.19
30.48
14
9.36
FCF yield (avg)%
5.24
8.07
9.49
7.19
4.19
3.45
6.41
7.73
7.22
6.09
14.28
6.41
6.80
91
9.73
FCF margin%
23.79
23.59
21.77
23.61
23.50
22.48
22.52
24.20
22.47
22.96
3.78
22.52
23.23
50
1.542
FCF / Net incomex
1.975
2.171
2.113
2.382
2.755
2.754
2.713
2.773
2.840
3.120
0.806
2.773
2.733
78
17.99
ROIC%
13.16
15.42
16.45
16.34
16.98
14.19
12.63
11.74
9.43
8.96
8.99
11.74
13.67
42
12.16
Return on equity%
13.94
16.75
14.55
12.24
14.81
13.64
14.30
16.34
13.97
12.22
3.75
13.97
14.13
86
22.85
Return on assets%
27.16
24.28
23.76
25.58
25.97
28.08
28.13
30.57
31.54
29.72
20.92
29.72
27.62
44
88.80
EPS¥
21.88
18.78
17.91
18.75
19.61
19.91
20.46
22.15
23.15
19.76
97.39
0.16%
(0.15%)
—
23.42
EPS growth%
30.18
30.13
33.03
34.67
33.08
35.13
33.79
35.10
34.35
33.48
19.46
34.35
33.63
5
74.41
Bookvalue per sh¥
97.63
106.03
97.89
91.26
87.12
83.86
82.50
85.00
89.78
84.52
98.31
(0.61%)
(0.49%)
—
46.78
FCF per share¥
138.71
158.53
145.36
135.03
126.63
128.11
134.72
131.42
124.06
120.87
55.57
(0.93%)
(1.42%)
—
33.34
Dividend per sh¥
93.09
100.83
89.30
86.80
84.33
88.65
90.57
90.17
94.12
94.61
77.61
2.33%
0.94%
—
7.06
Div yield (avg)%
1.76
0.64
3.47
2.75
1.75
0.40
2.69
0.65
0.95
1.59
5.06
0.95
1.67
58
2.04
Payout ratio%
20.84
19.08
16.97
15.20
13.13
12.88
10.44
9.37
8.73
7.75
18.75
9.37
13.01
78
10.81
Shares (diluted)M
12.88
14.98
14.46
13.51
15.60
15.49
17.02
17.40
18.79
18.23
10.62
3.17%
4.78%
67
21.46
Buyback yield%
15.82
12.94
14.69
13.22
15.49
15.91
18.87
18.27
20.00
22.51
29.49
18.87
15.86
94
1.662
D/E ratiox
1.272
1.163
1.258
1.325
1.221
1.228
1.076
0.921
0.956
1.009
1.123
1.009
1.192
30
0.464
Enterprise value¥B
1.652
1.431
1.547
1.359
1.271
1.115
0.990
0.977
0.988
0.896
0.256
(6.77%)
(5.33%)
11
1.259
LT debt¥B
1.949
2.143
2.031
2.120
1.953
1.926
1.988
1.866
2.128
1.948
1.473
(0.06%)
0.99%
84
Revenue
¥1.974B
5.84%
1.00×
Cost of revenue
¥997.2M
5.74%
0.99×
Operating expenses
¥431.2M
5.77%
0.99×
Spread over hurdle
29.42%