2.183
Revenue¥B
1.660
1.771
1.916
2.023
2.155
2.311
2.543
2.781
3.025
3.305
2.409
8.93%
8.17%
56
3.82
Revenue growth%
24.28
26.46
24.53
26.99
24.65
24.88
24.75
24.27
26.39
24.89
2.99
24.88
24.81
75
25.01
Gross margin%
4.09
5.39
7.68
7.97
7.35
5.09
5.63
7.29
5.73
5.67
12.81
5.67
5.70
70
22.50
Operating margin%
12.94
13.15
10.77
11.12
9.30
6.85
4.49
4.81
4.03
3.35
15.17
4.49
8.07
6
26.36
Net margin%
14.29
16.35
19.07
18.46
17.98
18.89
20.30
17.50
17.33
16.27
16.71
17.50
17.74
38
27.47
P/E ratio (avg)x
45.95
52.16
55.33
56.64
57.18
68.35
79.99
80.43
93.02
108.5
33.55
80.43
62.76
76
32.73
EV/EBITx
42.93
41.89
42.78
47.71
46.34
46.06
47.06
44.14
48.91
47.72
36.27
47.06
46.20
65
4.64
FCF yield (avg)%
37.22
37.08
38.38
40.68
39.50
37.48
34.98
37.97
35.23
37.15
5.92
37.15
37.35
45
22.80
FCF margin%
6.09
5.91
4.66
5.00
6.12
7.79
7.81
8.91
6.95
4.06
7.23
7.79
6.11
41
0.593
FCF / Net incomex
2.501
2.407
2.551
2.998
3.216
3.335
3.258
3.678
4.021
3.923
0.199
3.678
3.237
37
11.85
ROIC%
10.59
12.98
15.11
17.78
18.86
18.07
19.07
17.55
15.92
15.04
22.81
17.55
16.74
56
19.98
Return on equity%
37.27
39.66
40.41
39.86
39.46
40.62
43.06
40.58
38.08
39.74
20.03
40.58
39.80
76
17.99
Return on assets%
19.04
20.40
20.25
19.04
16.92
18.01
17.30
16.15
14.50
15.71
9.82
16.15
17.65
40
7.77
EPS¥
8.13
7.89
6.85
6.91
6.18
5.43
5.23
4.47
4.42
4.25
8.02
(7.19%)
(7.61%)
—
21.16
EPS growth%
33.27
36.03
33.30
31.39
29.93
32.61
32.69
31.02
30.38
32.80
23.11
32.61
32.65
74
10.02
Bookvalue per sh¥
4.75
5.32
5.01
4.62
4.43
4.37
4.92
4.74
4.64
4.78
4.11
1.50%
0.70%
—
14.74
FCF per share¥
10.01
8.78
7.75
6.82
5.78
5.34
5.31
4.71
4.84
5.12
12.43
(2.38%)
(6.77%)
—
11.85
Dividend per sh¥
8.85
9.97
10.72
11.95
13.81
16.36
17.82
20.22
22.74
22.05
14.59
9.81%
10.57%
—
10.80
Div yield (avg)%
19.68
20.48
17.55
15.87
13.67
16.38
14.95
14.90
12.88
14.47
24.65
14.90
15.41
86
19.63
Payout ratio%
26.96
24.03
22.61
22.51
19.88
20.17
18.73
19.28
20.03
19.68
24.35
19.68
20.10
89
180.1
Shares (diluted)M
189.1
182.3
198.4
215.7
201.8
216.5
232.1
220.9
220.2
228.0
174.8
2.47%
1.88%
52
11.01
Buyback yield%
2.48
3.68
6.50
8.22
7.80
6.31
6.95
6.39
6.71
4.09
26.39
6.39
6.45
90
0.306
D/E ratiox
1.964
2.243
2.139
2.442
2.434
2.522
2.679
2.963
2.909
3.174
1.310
2.909
2.482
42
0.953
Enterprise value¥B
2.236
2.240
2.294
2.521
2.584
2.422
2.658
2.817
2.802
2.898
3.089
2.32%
2.00%
54
0.783
LT debt¥B
2.152
2.185
2.173
2.265
2.693
2.861
3.101
3.097
3.143
3.194
3.680
3.47%
4.80%
54
Revenue
¥3.305B
8.17%
1.00×
Cost of revenue
¥1.994B
8.29%
1.01×
Operating expenses
¥669.4M
7.81%
0.97×
Goodwill & intangibles
17.35%
Spread over hurdle
(1.92%)