1.242
Revenue¥B
1.314
1.357
1.419
1.481
1.530
1.632
1.708
1.776
1.850
1.972
1.332
5.21%
4.58%
6
3.64
Revenue growth%
25.06
27.65
26.07
28.79
30.92
30.03
31.75
33.15
32.35
30.46
17.81
31.75
30.24
22
2.19
Gross margin%
7.67
8.78
6.46
3.50
0.68
0.40
2.35
1.15
2.64
1.56
14.84
1.56
2.50
76
14.12
Operating margin%
21.89
23.23
22.19
21.46
19.39
21.06
20.88
20.81
22.02
22.36
2.40
21.06
21.68
42
22.03
Net margin%
4.09
6.90
4.44
7.43
9.32
7.37
5.68
3.71
0.91
0.40
3.30
3.71
5.06
71
15.16
P/E ratio (avg)x
27.47
24.90
22.65
21.24
24.01
25.97
27.58
28.82
26.37
27.22
25.27
27.22
26.17
67
8.075
EV/EBITx
28.09
31.25
29.00
33.16
35.33
38.78
39.15
36.08
36.14
33.58
31.68
36.14
34.46
26
27.15
FCF yield (avg)%
19.95
19.41
17.88
20.48
20.22
18.57
19.50
20.50
19.76
17.12
24.69
19.50
19.63
67
12.88
FCF margin%
22.67
21.30
23.96
26.92
24.85
21.99
20.85
20.62
20.25
21.56
7.94
20.85
21.77
73
0.512
FCF / Net incomex
0.769
0.876
0.960
1.169
1.308
1.458
1.592
1.785
1.951
2.092
1.002
1.785
1.383
22
9.64
ROIC%
18.89
18.01
16.32
16.27
15.77
18.48
21.47
20.96
20.58
19.32
2.35
20.58
18.69
35
23.63
Return on equity%
23.21
24.08
25.68
27.97
27.38
28.45
28.60
28.74
27.90
30.80
11.07
28.60
27.94
61
21.06
Return on assets%
15.79
18.19
15.56
17.02
15.51
18.43
19.45
21.91
24.68
23.28
4.33
21.91
18.31
62
3.43
EPS¥
1.49
1.34
1.37
1.46
1.32
1.18
1.22
1.23
1.12
1.09
3.70
(3.70%)
(3.11%)
—
28.60
EPS growth%
2.79
4.53
2.74
1.99
0.40
1.50
2.29
4.12
5.99
3.28
10.96
3.28
2.76
16
7.19
Bookvalue per sh¥
9.17
10.61
11.05
11.80
12.58
13.66
14.97
16.16
19.06
22.84
2.63
12.67%
10.04%
—
2.92
FCF per share¥
7.02
6.55
6.27
6.51
6.74
7.45
6.90
7.40
7.92
8.93
7.49
5.78%
3.44%
—
3.45
Dividend per sh¥
4.32
4.73
4.51
4.27
4.49
4.48
4.45
5.01
5.55
5.59
1.11
4.50%
1.99%
—
8.53
Div yield (avg)%
6.54
8.15
9.96
7.11
7.55
6.51
5.08
2.86
1.16
2.79
26.42
2.86
6.53
55
24.04
Payout ratio%
9.33
10.82
7.92
6.65
7.89
5.77
3.14
1.06
4.00
1.74
19.74
3.14
6.21
37
346.5
Shares (diluted)M
308.4
331.9
358.7
361.3
359.5
371.6
364.5
367.2
322.5
329.2
358.3
(1.74%)
0.36%
43
18.72
Buyback yield%
3.97
1.36
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
7.68
0.40
0.40
10
0.451
D/E ratiox
0.683
0.644
0.614
0.604
0.586
0.635
0.601
0.614
0.669
0.630
0.964
0.630
0.622
48
0.716
Enterprise value¥B
1.969
2.284
2.600
2.827
3.044
3.204
3.083
3.421
3.737
3.659
0.766
3.75%
7.69%
30
0.353
LT debt¥B
0.582
0.584
0.537
0.564
0.645
0.734
0.777
0.734
0.769
0.874
1.117
6.26%
3.81%
35
Revenue
¥1.972B
4.58%
1.00×
Cost of revenue
¥1.231B
4.66%
1.01×
Operating expenses
¥343.1M
4.35%
0.98×
Goodwill & intangibles
14.79%
Spread over hurdle
(2.82%)