3.467
Revenue¥B
2.943
3.152
3.482
3.747
4.080
4.523
5.020
5.422
5.982
6.617
3.661
10.16%
9.24%
55
28.35
Revenue growth%
18.15
18.64
21.17
21.16
21.99
23.64
21.27
22.06
20.46
23.26
18.44
22.06
21.22
27
6.75
Gross margin%
20.11
17.76
17.51
17.72
20.62
21.62
22.77
21.01
18.30
19.49
19.01
21.01
19.80
94
16.28
Operating margin%
27.41
25.07
26.55
27.23
29.42
30.90
33.38
31.01
28.59
30.45
22.05
30.90
29.01
94
3.30
Net margin%
19.13
20.57
17.88
16.10
15.41
15.19
17.84
20.17
21.53
23.69
10.25
20.17
18.51
18
37.27
P/E ratio (avg)x
37.90
35.44
38.74
41.64
38.47
38.16
36.06
33.87
36.54
39.61
26.12
36.54
38.03
16
6.389
EV/EBITx
40.94
41.55
44.04
45.47
46.26
52.96
51.38
56.72
66.04
64.58
32.75
56.72
48.82
72
28.19
FCF yield (avg)%
18.34
16.27
13.79
10.95
9.40
10.17
9.84
10.48
8.69
10.21
27.69
10.17
10.35
87
21.80
FCF margin%
12.87
11.61
11.35
12.41
14.12
12.78
11.83
13.41
15.57
13.57
28.33
13.41
12.82
41
0.977
FCF / Net incomex
0.863
0.869
0.888
0.879
0.817
0.781
0.700
0.711
0.745
0.760
0.628
0.745
0.799
64
21.89
ROIC%
13.38
11.76
12.99
15.70
18.18
19.39
20.16
20.65
21.08
20.52
25.31
20.52
18.78
89
16.39
Return on equity%
20.99
20.99
19.51
20.18
17.29
15.92
15.67
17.52
17.20
15.55
5.21
15.92
17.41
52
23.21
Return on assets%
3.99
6.55
4.94
5.39
5.05
4.78
3.25
5.63
7.45
5.44
10.98
5.44
5.22
7
22.33
EPS¥
27.49
29.32
30.34
29.65
29.45
33.91
37.25
38.23
44.14
44.91
23.63
8.81%
6.35%
—
27.47
EPS growth%
28.51
29.64
28.57
30.75
29.21
28.90
27.78
29.01
30.76
30.68
16.67
29.01
29.11
28
7.95
Bookvalue per sh¥
55.23
52.96
56.93
62.58
64.03
63.71
65.13
67.11
71.64
75.79
42.55
3.43%
4.51%
—
30.31
FCF per share¥
43.82
45.89
41.14
45.54
42.53
43.27
38.62
41.82
39.31
43.25
32.77
0.33%
0.40%
—
11.66
Dividend per sh¥
24.95
26.59
28.52
28.22
30.87
32.05
35.13
38.88
40.36
46.46
25.71
8.52%
6.98%
—
19.56
Div yield (avg)%
4.48
2.20
1.38
0.40
0.40
1.02
0.81
0.40
0.40
0.40
2.66
0.40
0.60
57
21.60
Payout ratio%
14.76
17.27
18.18
18.80
17.62
18.45
19.81
18.22
18.97
18.26
14.09
18.45
18.24
22
103.2
Shares (diluted)M
77.69
76.85
76.83
75.82
66.79
61.62
56.88
49.59
47.59
45.43
101.1
(7.42%)
(5.22%)
39
18.62
Buyback yield%
4.55
4.61
6.42
3.78
5.89
5.69
7.37
6.06
7.35
8.05
25.74
7.35
5.98
42
0.322
D/E ratiox
1.668
1.835
1.898
1.866
1.735
1.972
1.799
1.806
2.061
2.349
0.323
1.972
1.850
58
2.662
Enterprise value¥B
0.488
0.561
0.525
0.523
0.525
0.602
0.556
0.572
0.627
0.687
6.239
5.51%
3.72%
20
4.821
LT debt¥B
1.884
2.067
2.255
2.564
2.690
3.080
2.904
3.269
3.671
3.836
6.117
7.36%
6.76%
21
Revenue
¥6.617B
9.24%
1.00×
Cost of revenue
¥4.268B
9.22%
1.00×
Operating expenses
¥772.7M
9.98%
1.07×
Spread over hurdle
65.03%