1.903
Revenue¥B
3.335
3.655
3.896
4.282
4.650
4.967
5.266
5.640
6.011
6.381
1.992
6.54%
7.36%
56
15.30
Revenue growth%
9.55
10.67
10.79
12.31
13.58
11.18
12.36
11.73
13.98
13.21
22.76
12.36
12.02
74
26.86
Gross margin%
14.65
15.45
12.58
10.50
12.90
12.01
9.96
9.32
7.68
8.83
11.80
9.32
11.26
57
17.30
Operating margin%
31.83
30.29
27.64
26.85
29.25
27.90
28.72
31.22
30.63
28.02
11.12
28.72
28.98
77
25.43
Net margin%
12.57
11.27
9.92
8.48
8.73
7.49
6.60
8.44
5.55
3.92
21.64
6.60
8.46
25
13.60
P/E ratio (avg)x
48.14
44.90
48.86
48.81
50.04
49.58
51.99
54.86
58.37
58.89
13.94
54.86
49.81
12
18.03
EV/EBITx
55.34
62.75
62.32
70.90
74.93
74.32
81.49
86.99
95.93
107.5
11.53
86.99
74.62
36
21.67
FCF yield (avg)%
7.00
5.41
6.88
8.24
10.59
12.90
12.52
12.80
12.85
12.92
6.26
12.85
11.56
69
25.80
FCF margin%
0.40
1.19
1.26
3.67
5.35
7.02
5.93
6.14
4.61
5.59
3.12
5.93
4.98
53
1.212
FCF / Net incomex
0.296
0.329
0.357
0.403
0.381
0.416
0.395
0.363
0.359
0.409
1.701
0.395
0.372
61
22.59
ROIC%
22.44
20.31
21.92
21.64
22.68
20.39
22.54
19.90
19.25
18.58
26.93
19.90
21.02
72
2.93
Return on equity%
24.08
26.18
27.38
25.86
26.17
28.03
27.71
30.35
29.82
32.57
10.11
29.82
27.54
30
15.44
Return on assets%
27.40
28.53
30.99
33.99
35.16
37.09
37.98
36.71
34.06
36.13
2.83
36.71
34.61
39
3.80
EPS¥
6.21
5.66
6.13
5.55
6.03
5.94
6.51
6.02
5.22
5.16
4.01
(3.07%)
(1.51%)
—
5.15
EPS growth%
5.05
4.55
7.03
4.17
4.16
6.87
7.39
9.11
9.71
9.38
10.28
9.11
6.95
91
4.91
Bookvalue per sh¥
11.47
9.78
9.66
10.26
10.16
10.73
11.09
11.89
10.67
9.89
7.67
(0.55%)
(0.84%)
—
3.20
FCF per share¥
8.12
7.16
6.24
6.68
7.34
6.70
5.94
5.53
5.76
5.49
6.57
(5.65%)
(4.28%)
—
3.36
Dividend per sh¥
7.22
6.68
6.70
7.04
7.57
6.91
7.14
7.36
7.81
8.12
5.85
1.42%
0.31%
—
23.74
Div yield (avg)%
7.59
7.71
6.31
6.35
5.34
5.78
3.44
2.42
1.34
0.67
12.43
2.42
5.56
70
24.25
Payout ratio%
12.89
13.32
15.25
16.85
19.85
20.50
22.93
24.09
24.71
23.68
17.70
23.68
20.18
23
323.5
Shares (diluted)M
376.7
416.1
413.8
446.8
430.4
468.9
433.2
474.3
499.4
562.8
316.9
5.51%
4.84%
46
9.99
Buyback yield%
35.40
36.98
34.16
36.52
38.36
40.20
40.63
42.65
44.00
41.82
11.09
41.82
39.28
72
0.137
D/E ratiox
0.227
0.253
0.254
0.256
0.227
0.216
0.231
0.242
0.260
0.262
0.662
0.242
0.247
86
3.982
Enterprise value¥B
3.842
3.374
3.332
3.241
3.518
3.163
3.404
3.758
3.380
3.491
1.920
(0.15%)
(0.56%)
45
2.761
LT debt¥B
1.815
1.645
1.729
1.769
1.697
1.772
1.937
1.672
1.641
1.740
0.601
0.50%
(1.61%)
10
Revenue
¥6.381B
7.36%
1.00×
Cost of revenue
¥4.160B
7.33%
1.00×
Operating expenses
¥1.171B
7.31%
1.00×
Spread over hurdle
(0.42%)