1.205
Revenue¥B
3.162
3.167
3.268
3.288
3.403
3.402
3.484
3.563
3.574
3.573
1.233
0.98%
1.13%
56
20.53
Revenue growth%
18.89
18.17
17.41
17.94
16.79
18.21
15.34
16.29
14.56
13.66
27.75
15.34
17.10
54
8.62
Gross margin%
1.51
1.51
0.40
0.47
3.32
5.28
7.14
5.87
6.53
6.53
12.94
6.53
4.30
85
26.98
Operating margin%
14.19
16.90
17.17
18.40
19.22
20.25
21.96
23.91
23.84
26.79
6.18
23.84
19.74
39
12.02
Net margin%
20.63
18.55
18.35
17.25
15.13
12.30
14.90
14.61
15.71
17.71
6.19
14.90
16.48
53
31.44
P/E ratio (avg)x
45.81
51.29
58.51
63.18
70.82
72.73
74.24
82.81
87.92
101.9
15.42
82.81
71.78
83
17.65
EV/EBITx
9.985
10.06
11.72
12.31
13.40
15.27
15.97
16.44
18.59
19.65
29.23
16.44
14.34
92
24.70
FCF yield (avg)%
6.45
6.44
8.02
10.61
9.46
8.79
6.38
5.39
5.56
8.43
11.55
6.38
7.23
68
28.08
FCF margin%
22.72
24.90
24.40
26.72
28.46
29.73
31.62
33.87
36.27
33.36
28.14
33.36
29.10
6
0.854
FCF / Net incomex
0.997
1.126
1.335
1.545
1.795
1.801
1.819
2.133
2.447
2.922
1.053
2.133
1.798
55
2.59
ROIC%
5.50
7.85
6.50
3.73
2.73
3.45
1.29
0.40
1.92
1.74
14.99
1.74
3.09
90
8.87
Return on equity%
14.60
12.11
14.98
17.73
17.39
16.19
18.85
18.19
21.18
23.70
3.18
18.85
17.56
5
20.41
Return on assets%
30.24
27.30
30.00
32.43
29.82
28.44
31.24
32.41
33.59
32.78
20.27
32.41
30.74
62
4.74
EPS¥
7.89
8.50
7.55
6.92
7.05
7.15
7.60
7.57
7.54
7.66
5.27
1.68%
0.01%
—
3.49
EPS growth%
20.86
22.75
24.12
25.94
25.18
26.99
28.83
26.63
24.72
27.65
4.94
26.99
25.56
67
7.82
Bookvalue per sh¥
7.71
6.87
7.16
7.48
6.63
6.37
5.91
6.50
6.88
7.34
5.66
2.06%
0.42%
—
1.55
FCF per share¥
4.47
5.32
5.58
6.19
7.28
8.53
8.99
9.28
9.44
9.34
3.38
5.10%
9.48%
—
2.61
Dividend per sh¥
2.66
3.01
3.26
3.39
3.73
4.21
4.20
4.85
4.70
5.31
6.09
7.33%
8.41%
—
23.29
Div yield (avg)%
2.31
4.77
6.08
7.88
8.79
11.12
11.36
13.11
15.48
18.11
16.93
13.11
9.95
13
2.02
Payout ratio%
25.52
26.38
27.79
29.21
30.16
28.87
27.76
25.62
25.71
24.98
11.39
25.71
27.07
63
415.7
Shares (diluted)M
375.0
333.0
295.9
310.2
332.7
354.1
364.7
348.9
342.1
313.1
398.0
(1.21%)
(2.16%)
74
25.32
Buyback yield%
22.13
22.08
19.13
19.50
19.76
21.34
21.44
22.63
21.82
20.68
18.87
21.44
21.39
15
0.264
D/E ratiox
1.107
0.963
0.979
0.860
0.926
0.871
0.930
0.965
1.018
1.032
1.642
0.965
0.964
78
1.681
Enterprise value¥B
2.184
1.967
2.047
1.766
1.905
1.672
1.771
1.893
1.813
1.840
3.716
(0.69%)
(1.72%)
90
3.392
LT debt¥B
3.177
3.150
2.962
2.842
2.839
2.817
2.517
2.296
2.370
2.565
0.996
(2.01%)
(2.59%)
50
Revenue
¥3.573B
1.13%
1.00×
Cost of revenue
¥2.137B
1.02%
0.99×
Operating expenses
¥597.5M
1.57%
1.04×
Goodwill & intangibles
15.85%
Spread over hurdle
40.11%