0.143
Revenue¥B
1.690
1.795
1.866
1.999
2.098
2.164
2.264
2.414
2.580
2.760
0.151
5.63%
5.59%
77
5.80
Revenue growth%
10.87
12.70
13.15
13.78
15.49
13.98
12.72
10.43
10.15
8.16
26.11
10.43
12.71
29
21.36
Gross margin%
19.56
18.62
15.96
17.91
15.95
15.89
14.52
11.56
10.42
8.48
23.41
11.56
15.92
28
18.21
Operating margin%
22.12
20.99
21.00
23.04
23.48
21.22
18.57
18.55
19.87
19.50
17.24
19.50
21.00
8
4.23
Net margin%
23.96
22.69
24.74
26.39
24.05
24.69
22.84
24.64
27.37
28.29
10.51
24.69
24.67
77
11.56
P/E ratio (avg)x
17.17
18.18
19.14
21.12
20.60
20.32
21.99
19.57
20.22
18.20
13.70
20.22
19.89
8
7.097
EV/EBITx
34.64
39.21
41.26
47.13
53.64
57.67
67.36
71.37
73.75
73.79
34.55
71.37
55.65
47
28.50
FCF yield (avg)%
32.84
31.60
29.63
28.26
29.76
28.13
29.29
28.53
30.59
31.50
7.63
29.29
29.70
57
4.26
FCF margin%
19.56
19.49
19.58
19.53
21.63
18.89
15.92
13.66
16.50
17.69
15.35
16.50
19.19
75
1.079
FCF / Net incomex
1.235
1.244
1.282
1.295
1.386
1.581
1.573
1.509
1.655
1.855
0.639
1.581
1.447
92
21.59
ROIC%
32.77
30.68
31.89
32.81
34.47
37.18
39.36
42.25
43.41
43.75
11.55
42.25
35.83
63
13.27
Return on equity%
11.80
12.00
14.49
13.54
13.77
13.83
14.20
14.84
15.75
13.80
3.90
14.20
13.82
92
26.33
Return on assets%
17.94
18.83
19.06
19.50
16.65
19.43
20.34
20.66
22.04
20.89
18.81
20.66
19.46
24
1.67
EPS¥
2.08
2.05
1.93
2.08
2.36
2.49
2.61
2.41
2.25
2.45
1.72
0.79%
2.73%
—
18.52
EPS growth%
5.39
4.18
6.86
6.98
7.71
6.07
6.61
6.03
8.40
6.43
18.43
6.43
6.52
45
2.70
Bookvalue per sh¥
1.20
1.39
1.55
1.52
1.56
1.60
1.72
2.04
1.97
1.88
1.24
3.71%
5.59%
—
0.62
FCF per share¥
3.01
3.29
3.27
3.41
3.95
4.55
4.89
5.14
5.68
6.53
0.96
10.58%
7.24%
—
2.82
Dividend per sh¥
3.20
2.98
3.45
3.75
3.65
4.14
4.42
4.47
4.56
4.52
1.28
4.39%
4.62%
—
25.72
Div yield (avg)%
4.96
3.58
0.71
0.40
0.40
1.01
3.09
1.66
2.24
0.40
25.28
1.66
1.34
32
13.76
Payout ratio%
14.73
12.51
12.54
15.05
14.97
16.26
18.71
21.63
20.82
22.97
2.84
20.82
15.65
94
137.1
Shares (diluted)M
208.1
249.0
252.1
261.9
293.6
345.1
346.5
384.8
418.5
466.7
137.4
9.71%
9.94%
31
12.78
Buyback yield%
18.82
16.32
14.71
13.68
13.35
12.76
11.21
11.84
9.73
8.77
25.06
11.21
13.05
79
0.132
D/E ratiox
0.298
0.310
0.362
0.384
0.452
0.530
0.611
0.716
0.800
0.771
1.631
0.716
0.491
86
0.667
Enterprise value¥B
1.819
1.936
1.997
2.081
2.336
2.711
2.952
2.839
2.843
2.968
0.865
4.91%
6.15%
35
2.114
LT debt¥B
0.169
0.162
0.194
0.191
0.189
0.197
0.200
0.217
0.206
0.222
2.065
3.30%
3.25%
86
Revenue
¥2.760B
5.59%
1.00×
Cost of revenue
¥1.671B
5.90%
1.03×
Operating expenses
¥517.3M
5.28%
0.97×
Goodwill & intangibles
18.63%
Spread over hurdle
23.00%