0.549
Revenue¥B
1.127
1.149
1.207
1.226
1.235
1.256
1.283
1.287
1.341
1.353
0.570
1.84%
2.05%
47
27.60
Revenue growth%
29.38
28.67
30.88
29.05
30.44
29.39
26.84
27.08
24.25
22.07
26.05
26.84
28.86
32
28.63
Gross margin%
29.28
30.59
31.52
33.88
33.30
31.50
28.97
26.16
27.11
29.60
7.02
28.97
30.10
82
17.27
Operating margin%
26.09
26.47
27.09
28.79
25.82
25.41
23.48
21.19
22.38
20.71
20.11
22.38
25.61
33
5.92
Net margin%
8.71
9.27
10.44
9.64
8.12
5.74
7.93
7.64
10.60
10.46
9.82
7.93
8.99
93
24.19
P/E ratio (avg)x
27.47
32.02
35.32
39.37
43.33
47.93
45.24
46.93
47.43
53.89
14.25
47.43
44.29
21
28.54
EV/EBITx
39.29
44.88
46.09
52.58
53.32
57.95
60.28
64.91
74.87
81.74
19.43
64.91
55.63
47
27.18
FCF yield (avg)%
7.91
5.11
3.78
1.80
0.40
2.10
0.77
0.40
0.40
1.04
2.01
0.77
1.42
52
14.79
FCF margin%
16.09
13.87
13.83
12.61
10.72
10.03
8.53
6.95
4.28
6.08
4.95
6.95
10.38
19
0.622
FCF / Net incomex
1.734
1.622
1.763
1.600
1.419
1.538
1.375
1.311
1.186
1.047
1.141
1.311
1.479
50
25.27
ROIC%
25.69
23.65
24.23
23.82
23.70
22.20
19.59
16.75
16.33
16.57
12.18
16.75
22.92
30
22.00
Return on equity%
21.82
23.68
22.25
22.64
21.75
20.74
20.96
18.34
17.06
14.88
16.84
18.34
21.35
14
24.63
Return on assets%
29.01
29.27
29.68
29.23
29.20
28.66
30.74
33.24
32.24
30.48
6.01
30.74
29.48
78
90.88
EPS¥
166.49
181.45
199.62
211.04
214.14
242.92
266.19
257.35
288.59
305.86
97.55
7.39%
7.00%
—
10.64
EPS growth%
11.09
12.79
11.51
9.63
11.11
10.32
7.39
8.16
9.44
8.05
19.73
8.16
9.97
6
63.55
Bookvalue per sh¥
77.92
76.90
81.85
80.99
81.95
97.89
97.66
95.46
109.78
110.64
67.46
6.19%
5.16%
—
41.11
FCF per share¥
67.32
74.34
72.84
69.37
82.11
80.35
90.51
87.74
96.65
112.38
21.87
6.48%
5.59%
—
82.57
Dividend per sh¥
25.77
26.09
26.05
25.75
26.18
27.12
30.40
34.75
39.17
42.35
30.26
10.10%
5.11%
—
17.07
Div yield (avg)%
12.68
15.48
18.24
16.34
14.09
16.17
13.57
15.18
12.82
15.25
17.50
15.18
15.22
73
19.81
Payout ratio%
24.88
25.20
24.69
24.64
26.19
26.03
26.19
28.58
31.09
32.67
9.69
28.58
26.11
67
5.474
Shares (diluted)M
7.152
8.356
9.776
10.46
10.00
9.998
9.880
9.883
9.708
9.755
5.583
(0.50%)
3.34%
72
23.60
Buyback yield%
23.90
25.47
22.74
21.69
20.69
19.90
21.43
24.43
24.88
25.66
3.25
24.43
23.32
82
1.716
D/E ratiox
0.943
1.011
1.025
0.901
0.839
0.832
0.794
0.749
0.659
0.684
0.232
0.749
0.836
43
1,293
Enterprise value¥M
728.4
782.1
728.1
756.8
717.9
670.4
616.8
670.8
583.4
637.2
914.6
(2.35%)
(0.69%)
88
0.797
LT debt¥B
0.465
0.471
0.483
0.467
0.485
0.531
0.598
0.689
0.642
0.655
1.005
6.19%
2.95%
15
Revenue
¥1.353B
2.05%
1.00×
Cost of revenue
¥716.1M
1.75%
0.97×
Operating expenses
¥161.5M
2.86%
1.08×
Spread over hurdle
26.21%