2.364
Revenue¥B
2.142
2.266
2.479
2.711
2.888
3.164
3.359
3.627
3.943
4.201
2.586
7.78%
7.56%
95
28.19
Revenue growth%
21.41
23.80
24.51
27.46
30.44
29.65
27.66
28.78
28.46
31.45
12.37
28.78
28.06
74
25.26
Gross margin%
14.65
15.65
18.04
15.09
17.45
15.88
13.82
12.70
10.03
10.56
14.29
12.70
14.87
22
14.44
Operating margin%
11.67
9.86
10.09
10.04
8.53
9.02
8.31
7.07
5.87
4.93
4.30
7.07
8.77
59
25.19
Net margin%
24.99
22.75
21.98
19.51
20.32
20.74
20.83
17.90
20.72
22.99
18.50
20.74
20.79
16
6.355
P/E ratio (avg)x
8.637
7.949
8.662
7.948
8.028
7.337
7.854
7.830
8.337
8.594
32.90
7.854
7.989
53
22.34
EV/EBITx
28.72
31.78
32.20
36.93
37.72
36.47
40.65
45.07
49.14
58.19
9.472
45.07
37.33
88
17.19
FCF yield (avg)%
6.54
3.87
5.80
8.06
9.67
9.69
8.58
8.44
7.23
6.32
6.32
8.44
7.65
70
16.64
FCF margin%
23.55
25.16
26.25
28.71
30.75
30.83
33.16
34.75
32.05
30.38
17.93
32.05
30.57
84
1.315
FCF / Net incomex
1.608
1.712
1.759
1.842
1.778
1.951
1.769
1.957
1.840
1.996
0.739
1.951
1.809
53
27.26
ROIC%
17.52
16.84
14.93
13.42
16.00
17.85
14.95
13.48
12.90
11.89
12.30
13.48
14.94
54
4.72
Return on equity%
18.44
19.99
22.43
24.17
24.25
23.03
24.17
25.43
24.40
23.11
22.14
24.17
23.64
71
21.78
Return on assets%
17.13
18.37
20.79
20.83
23.63
21.34
21.77
20.14
19.88
17.02
22.66
20.14
20.46
12
4.81
EPS¥
24.83
27.17
30.44
32.68
30.72
29.08
28.31
29.62
34.60
36.27
4.96
3.37%
5.47%
—
12.00
EPS growth%
14.09
14.25
17.14
20.00
18.06
17.43
18.29
16.57
13.77
16.46
29.77
16.57
16.86
72
10.54
Bookvalue per sh¥
9.85
10.59
10.33
11.87
11.58
11.32
11.29
12.33
13.22
12.63
5.91
1.74%
3.02%
—
11.90
FCF per share¥
6.37
6.70
5.65
5.98
5.28
5.27
5.13
4.47
4.70
4.88
19.21
(1.56%)
(3.75%)
—
13.48
Dividend per sh¥
8.66
9.41
8.42
7.57
7.61
8.06
7.41
6.93
7.07
7.24
19.46
(1.00%)
(2.45%)
—
3.15
Div yield (avg)%
27.22
25.57
23.85
26.78
29.53
28.04
26.95
27.26
26.06
23.92
27.21
26.95
26.87
55
5.02
Payout ratio%
10.12
9.44
9.99
8.36
8.42
10.96
11.88
9.41
8.15
6.11
17.42
9.41
9.42
73
186.6
Shares (diluted)M
194.1
216.5
229.2
245.3
226.4
253.0
280.7
260.8
230.9
243.6
188.0
1.47%
2.47%
44
2.82
Buyback yield%
15.66
16.73
13.92
12.18
11.76
11.99
9.06
11.88
12.88
14.50
14.94
11.99
12.53
10
1.477
D/E ratiox
0.345
0.389
0.398
0.480
0.568
0.628
0.726
0.774
0.802
0.802
1.503
0.774
0.598
62
1.425
Enterprise value¥B
2.955
3.276
3.604
4.088
4.421
5.318
6.240
7.431
7.646
8.532
3.183
14.05%
12.57%
14
0.670
LT debt¥B
4.320
4.263
4.218
4.738
4.572
4.161
3.864
3.750
3.970
4.098
2.754
(2.16%)
0.26%
11
Revenue
¥4.201B
7.56%
1.00×
Cost of revenue
¥2.744B
7.33%
0.98×
Operating expenses
¥575.5M
8.87%
1.13×
Spread over hurdle
28.71%