0.332
Revenue¥B
0.607
0.637
0.670
0.723
0.773
0.820
0.875
0.949
1.001
1.048
0.345
6.27%
6.32%
38
15.65
Revenue growth%
10.71
9.43
7.15
5.18
5.30
2.38
3.20
2.04
4.77
5.35
18.66
3.20
5.24
89
29.84
Gross margin%
12.48
10.90
12.56
15.20
13.78
11.70
9.11
11.80
12.70
11.98
25.63
11.80
12.23
71
10.71
Operating margin%
41.70
44.45
44.27
44.40
46.72
48.72
45.73
42.87
44.37
43.52
4.81
44.37
44.39
10
18.08
Net margin%
22.77
20.93
20.53
19.29
19.06
21.43
24.41
22.73
23.65
21.77
9.97
22.73
21.60
34
25.61
P/E ratio (avg)x
42.57
43.72
41.13
41.68
46.59
50.40
52.25
50.85
54.18
50.00
16.46
50.85
48.29
47
33.55
EV/EBITx
34.59
39.61
38.14
38.90
39.84
42.25
49.34
49.71
53.87
55.50
22.67
49.71
41.05
84
29.61
FCF yield (avg)%
15.97
14.52
13.83
15.94
18.27
20.47
20.68
19.15
21.82
22.05
7.24
20.68
18.71
86
5.91
FCF margin%
12.51
10.07
9.63
9.32
10.83
9.06
7.36
8.36
10.46
9.63
12.67
9.06
9.63
51
0.325
FCF / Net incomex
1.591
1.789
2.133
2.473
2.898
3.358
3.283
3.516
4.057
4.055
1.696
3.516
3.090
10
21.38
ROIC%
28.77
31.74
34.06
35.73
35.95
37.57
38.27
38.41
37.48
36.12
7.43
37.57
36.04
66
28.47
Return on equity%
18.67
19.57
19.37
19.06
18.47
16.00
13.13
14.42
14.22
14.26
16.06
14.26
17.23
70
19.79
Return on assets%
27.84
29.22
29.24
27.59
30.24
32.55
31.23
29.71
30.58
30.20
29.38
30.58
29.95
39
1.10
EPS¥
2.09
2.04
2.34
2.73
2.74
3.07
3.03
3.49
3.70
3.68
1.19
6.05%
7.65%
—
8.12
EPS growth%
25.27
24.66
21.67
22.66
19.91
21.21
24.15
25.85
28.53
28.19
22.44
25.85
24.40
80
1.83
Bookvalue per sh¥
3.09
3.09
2.89
2.97
2.96
3.33
3.67
3.61
4.13
4.55
0.58
8.98%
4.64%
—
0.51
FCF per share¥
2.19
1.89
1.92
1.83
1.84
1.68
1.58
1.37
1.33
1.13
0.42
(9.26%)
(7.18%)
—
1.41
Dividend per sh¥
4.06
4.73
5.36
5.62
6.51
6.55
7.13
7.13
8.20
8.48
1.00
5.45%
9.41%
—
11.34
Div yield (avg)%
6.77
4.36
3.59
4.04
1.98
1.62
0.78
0.84
2.81
4.59
29.16
1.62
3.20
49
6.84
Payout ratio%
18.81
19.62
17.17
14.59
12.76
12.82
11.88
12.83
13.76
15.39
21.58
12.83
14.17
60
276.0
Shares (diluted)M
340.5
328.1
326.6
356.3
359.7
344.6
358.3
329.9
349.5
391.7
285.1
1.72%
2.36%
76
11.34
Buyback yield%
16.72
19.52
22.00
23.72
25.18
25.94
27.50
25.98
26.88
24.43
26.47
25.98
24.81
13
1.214
D/E ratiox
2.716
2.469
2.781
3.118
3.401
3.069
3.411
3.468
3.579
3.824
0.935
3.468
3.260
94
0.776
Enterprise value¥B
1.022
0.950
0.972
1.021
0.977
1.020
0.995
0.970
1.091
1.015
0.971
0.77%
0.83%
95
172.4
LT debt¥M
942.2
917.3
830.7
819.9
828.8
909.5
870.8
901.6
907.0
835.0
351.8
0.15%
(2.03%)
85
Revenue
¥1.048B
6.32%
1.00×
Cost of revenue
¥666.1M
6.43%
1.01×
Operating expenses
¥256.2M
6.59%
1.03×
Goodwill & intangibles
20.73%
Spread over hurdle
(1.27%)