1.833
Revenue¥B
3.459
3.552
3.608
3.653
3.793
3.831
4.024
4.051
4.158
4.236
2.004
2.24%
2.13%
24
17.22
Revenue growth%
25.26
25.36
27.77
27.53
26.96
27.69
26.38
24.00
25.24
27.72
7.09
26.38
26.67
92
8.73
Gross margin%
14.00
16.27
16.49
17.52
14.57
17.49
17.68
15.34
16.44
17.99
13.13
17.49
16.47
82
14.55
Operating margin%
5.10
5.72
7.76
5.29
2.35
3.43
2.19
3.84
1.45
0.40
21.12
2.19
3.64
6
11.27
Net margin%
13.47
15.81
18.00
19.86
19.62
17.73
17.46
19.85
19.61
20.45
6.92
19.61
18.80
67
15.87
P/E ratio (avg)x
41.14
48.86
58.65
68.12
82.48
88.40
102.5
115.8
119.4
130.5
18.50
115.8
85.44
39
28.19
EV/EBITx
52.77
59.63
72.22
78.24
80.53
90.11
96.01
111.7
127.8
149.1
6.616
111.7
85.32
10
24.50
FCF yield (avg)%
10.03
12.00
13.26
14.82
14.41
11.66
13.24
13.19
11.33
11.81
21.36
11.81
12.60
5
28.39
FCF margin%
6.53
8.31
9.62
10.48
11.14
9.06
7.38
6.76
9.18
6.51
16.34
7.38
8.69
65
0.946
FCF / Net incomex
0.578
0.588
0.570
0.640
0.714
0.674
0.639
0.646
0.692
0.741
0.971
0.674
0.643
16
27.99
ROIC%
18.00
19.68
19.91
18.81
17.24
18.37
18.39
17.71
17.72
19.20
6.69
18.37
18.38
68
2.59
Return on equity%
29.64
26.70
23.96
23.04
20.14
22.53
19.61
18.63
18.90
16.66
17.15
18.90
21.33
79
2.75
Return on assets%
32.83
33.17
31.50
34.22
36.01
35.73
32.89
31.72
29.00
26.83
28.85
31.72
32.86
35
3.31
EPS¥
4.25
4.20
4.12
4.42
4.73
4.72
4.97
4.80
5.15
5.23
3.63
2.01%
1.17%
—
25.74
EPS growth%
9.53
6.69
8.66
9.10
6.41
9.14
10.98
9.41
11.67
10.30
24.15
10.30
9.28
62
2.62
Bookvalue per sh¥
3.95
4.00
4.63
4.61
4.30
4.58
4.61
4.32
4.07
4.60
3.89
1.38%
2.02%
—
2.82
FCF per share¥
4.20
4.13
4.07
4.18
4.35
3.98
4.20
4.26
3.99
4.09
6.17
(1.25%)
0.53%
—
5.76
Dividend per sh¥
9.49
9.15
10.67
11.15
11.02
12.65
13.95
13.91
13.96
15.00
6.58
6.36%
6.37%
—
19.35
Div yield (avg)%
14.74
16.25
17.11
19.36
19.91
18.07
19.77
19.02
16.03
18.65
13.87
18.65
18.36
80
20.74
Payout ratio%
17.84
18.54
18.20
17.43
15.29
16.11
16.06
16.05
18.31
21.03
11.70
16.11
17.63
58
376.4
Shares (diluted)M
238.8
211.8
212.8
192.6
168.2
148.8
131.2
124.2
120.0
109.3
376.4
(8.27%)
(9.04%)
84
3.07
Buyback yield%
6.51
8.16
8.55
8.69
6.38
8.29
10.33
12.07
12.15
10.85
22.87
10.85
8.62
44
0.831
D/E ratiox
1.630
1.701
1.478
1.404
1.277
1.279
1.306
1.383
1.505
1.552
1.444
1.383
1.441
29
4.332
Enterprise value¥B
1.301
1.338
1.336
1.366
1.263
1.352
1.430
1.332
1.330
1.147
3.298
(1.90%)
(1.01%)
83
0.250
LT debt¥B
2.545
2.711
2.989
3.311
3.264
3.337
3.729
3.873
3.764
3.747
2.086
2.80%
3.49%
77
Revenue
¥4.236B
2.13%
1.00×
Cost of revenue
¥2.965B
2.13%
1.00×
Operating expenses
¥810.8M
1.99%
0.99×
Spread over hurdle
(4.04%)