0.542
Revenue¥B
2.277
2.427
2.584
2.794
2.939
3.122
3.350
3.484
3.685
3.960
0.581
6.15%
6.26%
30
28.06
Revenue growth%
3.24
0.40
0.40
0.44
3.43
3.35
5.69
6.19
5.86
8.80
5.43
5.86
3.39
28
12.09
Gross margin%
13.61
15.13
13.66
11.06
12.84
13.49
13.92
13.26
16.07
18.64
29.47
13.92
13.63
79
5.57
Operating margin%
18.99
18.13
17.98
20.45
19.07
17.54
17.41
14.55
13.32
11.17
20.40
14.55
17.76
68
12.89
Net margin%
12.67
12.46
14.11
14.88
15.77
13.67
16.29
18.04
15.58
14.34
9.82
15.58
14.61
17
25.51
P/E ratio (avg)x
35.68
37.86
36.83
38.23
34.58
35.21
37.52
38.91
40.00
34.14
17.55
37.52
37.17
35
30.48
EV/EBITx
15.65
15.58
15.12
14.42
14.37
14.18
15.80
15.29
16.64
16.41
26.72
15.80
15.43
65
19.75
FCF yield (avg)%
21.01
22.52
24.27
25.97
28.16
25.68
24.80
27.40
29.22
27.98
7.09
27.40
25.82
60
23.93
FCF margin%
25.06
26.59
25.25
27.01
28.03
28.81
31.60
32.27
32.64
31.00
22.78
31.60
28.42
12
0.537
FCF / Net incomex
0.870
0.880
0.804
0.875
0.927
0.986
0.977
1.091
1.033
0.930
0.800
0.986
0.928
22
5.68
ROIC%
8.56
6.11
5.82
8.76
8.16
9.04
10.03
7.89
7.02
9.22
3.83
9.04
8.36
55
3.13
Return on equity%
35.69
35.88
35.56
33.05
31.02
28.80
26.55
23.94
21.76
23.89
21.96
23.94
29.91
38
3.60
Return on assets%
13.71
12.16
14.71
12.78
11.43
10.99
10.11
7.69
8.85
5.91
16.76
8.85
11.21
12
1.45
EPS¥
4.68
5.22
6.03
6.56
7.90
9.21
9.13
9.89
11.78
12.28
1.49
9.22%
9.99%
—
2.63
EPS growth%
11.64
13.51
12.90
10.53
7.62
6.15
4.96
6.67
4.48
5.75
29.50
5.75
7.14
15
1.11
Bookvalue per sh¥
0.90
0.98
0.96
1.10
1.26
1.26
1.19
1.33
1.38
1.44
2.64
2.64%
5.34%
—
2.44
FCF per share¥
1.26
1.18
1.24
1.21
1.08
1.07
0.94
0.86
0.93
0.90
0.90
(3.61%)
(3.83%)
—
0.72
Dividend per sh¥
3.59
3.90
4.03
4.29
4.41
4.67
5.18
4.99
5.32
5.60
3.22
4.88%
4.49%
—
28.59
Div yield (avg)%
15.65
17.50
18.18
16.15
18.63
18.06
16.41
15.83
16.95
14.99
5.42
16.41
16.68
71
22.07
Payout ratio%
18.06
21.01
20.37
21.64
21.72
24.17
26.67
28.39
28.23
28.84
6.10
28.23
22.95
95
614.9
Shares (diluted)M
452.0
418.4
449.4
413.3
433.5
380.2
380.2
356.9
334.1
371.7
606.7
(3.03%)
(2.30%)
33
13.78
Buyback yield%
11.72
8.75
10.07
11.74
10.48
13.32
12.76
14.35
15.17
17.89
12.83
14.35
12.25
17
1.452
D/E ratiox
0.125
0.111
0.104
0.095
0.087
0.096
0.092
0.089
0.079
0.088
0.211
0.089
0.093
76
1.443
Enterprise value¥B
4.285
4.639
4.455
4.469
4.821
5.280
5.971
6.648
7.731
8.211
2.452
11.24%
8.15%
75
3,031
LT debt¥M
553.6
577.6
563.4
613.7
551.2
575.1
608.7
567.8
568.0
497.6
929.2
(2.02%)
(1.66%)
86
Revenue
¥3.960B
6.26%
1.00×
Cost of revenue
¥2.606B
6.16%
0.99×
Operating expenses
¥949.0M
6.26%
1.00×
Goodwill & intangibles
18.61%
Spread over hurdle
(3.28%)