2.659
Revenue¥B
3.254
3.321
3.431
3.572
3.626
3.755
3.779
3.978
4.136
4.242
2.781
3.19%
3.18%
6
19.77
Revenue growth%
17.34
16.97
17.20
19.78
19.98
20.63
21.31
23.89
22.81
22.13
28.87
22.13
20.30
20
26.49
Gross margin%
19.04
18.96
20.15
22.47
25.45
27.99
26.35
24.17
21.24
22.24
19.14
24.17
22.35
81
25.69
Operating margin%
24.59
27.40
30.31
28.16
30.56
27.97
26.59
23.65
20.86
18.60
6.64
23.65
26.99
34
7.38
Net margin%
21.51
22.71
24.22
25.80
28.20
26.19
26.15
24.23
22.91
21.49
28.50
24.23
24.23
69
36.61
P/E ratio (avg)x
19.34
19.48
19.47
21.38
23.37
23.02
24.66
23.60
26.51
27.31
26.74
24.66
23.19
71
24.93
EV/EBITx
31.34
35.54
37.98
39.51
42.58
42.38
50.60
57.04
63.92
61.72
20.13
57.04
42.48
67
4.80
FCF yield (avg)%
24.43
24.69
26.26
27.23
30.05
27.65
27.20
28.72
26.52
26.86
16.91
27.20
27.03
50
26.16
FCF margin%
13.15
10.61
10.14
8.03
7.59
7.51
4.80
3.09
3.82
6.02
29.19
4.80
7.55
31
0.917
FCF / Net incomex
1.121
1.255
1.374
1.407
1.508
1.651
1.646
1.572
1.799
1.711
0.873
1.651
1.540
11
4.53
ROIC%
18.40
16.07
17.03
17.43
16.13
17.75
17.01
18.83
21.78
22.06
2.83
18.83
17.59
23
15.90
Return on equity%
25.28
25.33
26.20
26.37
26.58
24.03
24.32
22.68
21.35
22.82
15.89
22.82
24.80
31
8.63
Return on assets%
26.70
28.89
26.08
23.65
20.84
23.80
20.98
18.04
15.78
17.75
2.96
18.04
22.32
58
3.67
EPS¥
4.61
4.51
5.12
5.83
6.79
6.92
6.73
7.04
7.71
7.72
3.77
2.59%
4.69%
—
8.09
EPS growth%
4.10
5.10
4.62
3.97
4.78
3.49
3.55
0.82
1.96
0.48
4.23
1.96
3.76
74
11.11
Bookvalue per sh¥
15.12
16.22
15.51
15.56
17.34
18.64
20.46
20.20
19.11
17.75
9.70
0.47%
1.37%
—
11.60
FCF per share¥
13.95
16.12
16.60
18.33
18.41
21.18
22.58
25.81
26.86
27.06
11.78
8.00%
6.31%
—
3.63
Dividend per sh¥
8.61
8.25
7.98
7.29
6.98
7.13
6.28
6.06
5.67
5.03
10.31
(6.34%)
(6.55%)
—
8.69
Div yield (avg)%
15.35
14.04
12.30
13.33
14.48
12.99
13.18
11.04
8.81
11.63
10.22
11.63
13.08
90
4.93
Payout ratio%
23.24
22.16
25.09
27.61
28.82
27.95
27.13
28.62
28.17
29.36
7.00
28.17
27.78
13
288.0
Shares (diluted)M
384.6
440.7
502.0
570.7
614.2
586.7
628.8
633.7
623.0
630.5
289.4
0.52%
6.68%
47
27.75
Buyback yield%
18.62
20.14
22.61
22.60
25.32
24.95
24.69
22.08
23.74
23.81
17.19
23.81
23.18
38
0.681
D/E ratiox
2.021
2.037
2.202
2.475
2.299
2.427
2.333
2.363
2.728
3.097
1.064
2.427
2.348
15
4.066
Enterprise value¥B
1.951
1.893
2.165
2.174
2.393
2.498
2.553
2.712
2.842
2.815
0.622
3.30%
4.31%
46
3.992
LT debt¥B
3.246
3.828
4.456
4.903
5.803
6.951
7.111
8.282
9.141
10.94
4.558
13.52%
14.30%
68
Revenue
¥4.242B
3.18%
1.00×
Cost of revenue
¥2.969B
3.24%
1.01×
Operating expenses
¥647.4M
3.37%
1.02×
Spread over hurdle
(4.88%)