0.578
Revenue¥B
3.812
3.898
3.950
4.095
4.169
4.279
4.323
4.372
4.507
4.621
0.631
2.08%
1.92%
33
7.65
Revenue growth%
27.19
26.50
25.22
25.16
23.37
23.29
24.55
25.42
26.76
27.37
12.57
25.42
25.32
11
3.02
Gross margin%
19.92
19.94
21.35
23.89
26.81
28.20
28.79
27.42
25.98
26.49
8.19
27.42
26.23
6
2.16
Operating margin%
29.48
28.53
27.15
25.44
26.62
26.65
26.54
24.25
23.25
24.87
2.15
24.87
26.58
85
29.56
Net margin%
13.55
16.26
18.11
20.55
21.69
24.20
26.97
24.20
22.50
25.34
17.83
24.20
22.10
16
11.34
P/E ratio (avg)x
16.91
17.07
18.07
19.59
20.40
22.30
24.18
24.00
21.08
20.60
16.98
22.30
20.50
78
32.19
EV/EBITx
30.03
35.23
41.74
48.74
56.42
54.24
57.99
56.94
64.29
62.01
31.42
57.99
55.33
84
3.47
FCF yield (avg)%
8.67
10.40
8.64
8.55
5.73
7.32
9.53
9.86
12.25
12.08
24.95
9.86
9.10
45
25.97
FCF margin%
12.05
11.42
14.33
12.73
12.32
12.61
14.36
11.61
8.65
6.75
19.32
11.61
12.18
90
0.494
FCF / Net incomex
0.337
0.362
0.358
0.340
0.314
0.302
0.306
0.290
0.293
0.311
0.878
0.302
0.312
19
5.00
ROIC%
25.38
26.80
26.81
27.90
29.72
28.79
29.19
29.98
31.43
30.49
9.66
29.98
28.99
59
28.03
Return on equity%
7.62
5.14
4.32
6.02
4.30
5.71
3.78
4.19
4.37
3.73
19.91
4.19
4.35
87
24.09
Return on assets%
6.02
3.23
3.14
2.14
2.43
2.71
5.56
6.43
7.63
8.41
20.81
6.43
4.39
81
4.31
EPS¥
2.06
1.96
2.07
2.23
2.03
2.02
2.08
2.02
1.92
2.16
4.79
1.30%
1.19%
—
13.95
EPS growth%
5.83
5.03
5.51
8.04
5.31
2.68
3.86
4.09
1.79
1.60
5.65
2.68
4.56
64
2.08
Bookvalue per sh¥
1.43
1.63
1.72
1.91
1.91
1.97
1.97
2.09
2.47
2.91
4.35
8.76%
7.63%
—
2.64
FCF per share¥
4.04
4.46
4.98
4.95
4.81
5.04
5.68
5.31
5.11
5.22
1.35
1.64%
3.37%
—
1.53
Dividend per sh¥
3.95
4.26
4.48
3.89
4.00
4.05
3.55
3.69
3.33
3.38
4.68
(3.31%)
(2.38%)
—
29.84
Div yield (avg)%
13.71
12.39
12.19
11.03
9.75
8.06
6.84
7.09
8.80
8.13
3.71
8.06
9.27
58
2.64
Payout ratio%
8.24
11.05
9.83
10.32
9.93
11.79
10.74
10.20
10.91
11.20
12.74
10.91
10.53
75
326.2
Shares (diluted)M
321.5
358.2
377.6
396.1
420.5
397.2
412.0
389.0
394.5
432.4
325.4
0.56%
2.21%
19
14.11
Buyback yield%
18.05
16.78
15.71
13.65
12.78
9.83
8.58
6.40
3.85
6.00
3.18
6.40
11.30
41
0.618
D/E ratiox
0.916
0.918
1.014
1.181
1.378
1.464
1.405
1.373
1.391
1.583
1.631
1.405
1.376
29
3.779
Enterprise value¥B
3.653
4.080
3.774
4.099
3.930
4.111
3.984
3.755
3.417
3.608
3.123
(1.70%)
(0.28%)
17
3.669
LT debt¥B
5.580
6.639
6.657
6.877
7.988
7.987
8.296
8.507
8.733
8.740
2.692
1.81%
6.39%
57
Revenue
¥4.621B
1.92%
1.00×
Cost of revenue
¥2.641B
2.00%
1.01×
Operating expenses
¥586.0M
2.00%
1.01×
Spread over hurdle
15.74%