0.726
Revenue¥B
1.754
1.882
1.986
2.100
2.183
2.307
2.465
2.590
2.728
2.831
0.789
5.33%
5.37%
47
2.61
Revenue growth%
24.94
22.90
20.35
19.56
22.02
20.40
18.64
19.17
21.39
18.71
9.87
19.17
20.37
58
18.06
Gross margin%
19.31
21.59
21.07
19.11
16.28
19.25
18.96
19.08
17.71
17.33
11.95
18.96
19.10
22
9.52
Operating margin%
9.26
10.43
9.46
9.28
12.22
13.64
15.01
13.38
12.45
9.78
11.25
13.38
11.32
56
11.02
Net margin%
7.55
9.16
11.23
14.23
14.67
13.91
16.16
16.42
18.02
19.62
28.06
16.42
14.45
71
15.28
P/E ratio (avg)x
16.62
15.69
15.89
15.97
15.49
15.30
13.66
12.07
12.23
12.89
26.55
12.89
15.40
65
23.03
EV/EBITx
37.36
39.76
40.81
41.28
39.74
45.94
49.49
53.13
52.85
53.46
8.844
52.85
43.61
89
28.26
FCF yield (avg)%
4.24
3.97
1.16
0.40
0.40
3.21
5.21
3.53
2.20
5.08
26.78
3.53
3.37
30
28.46
FCF margin%
18.78
15.87
15.92
17.30
14.72
14.49
14.02
16.71
18.40
20.24
6.34
16.71
16.31
28
0.292
FCF / Net incomex
2.667
2.877
3.105
3.720
4.419
4.440
4.459
5.390
6.236
7.403
0.803
5.390
4.429
22
21.45
ROIC%
10.89
13.61
14.59
15.16
18.03
16.97
17.43
17.55
19.54
18.18
20.81
17.55
17.20
67
8.08
Return on equity%
12.07
11.95
13.51
15.28
14.82
14.36
15.27
17.35
20.04
17.55
18.11
17.35
15.04
63
15.29
Return on assets%
26.13
24.11
24.34
23.86
21.92
19.50
20.25
17.67
16.88
15.23
17.23
17.67
21.09
32
2.08
EPS¥
3.28
3.14
3.29
3.23
2.91
2.59
2.29
2.25
2.39
2.50
2.17
(3.00%)
(1.92%)
—
5.16
EPS growth%
1.29
2.95
2.68
4.85
2.64
2.13
4.76
2.50
1.59
4.02
26.37
2.50
2.66
9
5.82
Bookvalue per sh¥
3.70
3.85
3.42
3.72
3.21
3.40
3.13
3.19
3.40
2.96
5.45
(1.62%)
(1.34%)
—
3.11
FCF per share¥
7.24
6.94
6.97
7.88
8.22
9.42
9.50
9.69
10.02
9.44
4.10
2.80%
1.88%
—
7.78
Dividend per sh¥
3.32
3.36
3.56
4.22
4.45
5.14
5.12
6.01
6.15
7.02
4.62
9.52%
9.65%
—
4.49
Div yield (avg)%
3.13
5.49
5.33
7.61
6.34
8.71
8.31
8.89
8.14
9.56
17.28
8.71
7.87
74
28.25
Payout ratio%
14.29
13.81
14.61
13.60
15.91
16.73
17.19
17.20
20.13
21.72
21.30
17.20
16.32
16
190.7
Shares (diluted)M
162.7
162.4
153.4
163.2
181.9
165.1
166.6
183.8
204.1
221.4
186.1
4.02%
3.54%
37
23.01
Buyback yield%
11.82
9.65
11.75
13.38
12.16
12.00
9.02
8.72
8.63
10.60
23.49
9.02
11.17
5
0.583
D/E ratiox
1.206
1.301
1.539
1.688
1.838
2.001
2.011
2.202
2.537
3.003
0.460
2.202
1.920
32
1.103
Enterprise value¥B
1.505
1.642
1.598
1.612
1.562
1.612
1.794
1.763
1.958
1.821
0.479
3.12%
2.12%
32
1.721
LT debt¥B
0.885
0.841
0.788
0.791
0.749
0.738
0.801
0.843
0.892
1.006
1.075
6.08%
2.00%
90
Revenue
¥2.831B
5.37%
1.00×
Cost of revenue
¥1.313B
5.92%
1.05×
Operating expenses
¥562.9M
4.82%
0.95×
Goodwill & intangibles
16.37%
Spread over hurdle
10.92%