1.162
Revenue¥B
3.147
3.418
3.753
4.006
4.317
4.764
5.046
5.407
5.962
6.393
1.287
8.17%
7.99%
91
7.56
Revenue growth%
3.81
3.89
6.77
8.18
7.09
9.30
10.24
8.03
6.51
4.57
19.54
8.03
6.93
49
3.46
Gross margin%
32.16
32.25
35.24
33.59
32.45
32.32
32.89
33.15
33.96
31.56
7.52
32.89
32.67
10
16.46
Operating margin%
19.57
16.78
19.34
16.74
14.59
15.91
14.17
15.35
15.14
13.14
26.95
15.14
15.63
62
27.24
Net margin%
22.81
20.71
20.21
19.84
20.95
19.19
17.97
15.72
13.18
11.26
24.45
15.72
19.51
59
18.83
P/E ratio (avg)x
27.85
31.08
29.69
30.07
29.45
30.21
30.27
35.32
41.81
48.37
31.65
35.32
30.24
32
18.73
EV/EBITx
22.59
21.58
19.21
19.42
16.92
15.09
13.12
14.42
14.44
12.53
12.27
14.42
16.00
45
2.63
FCF yield (avg)%
0.40
0.40
0.64
0.40
0.40
2.46
4.11
2.31
0.40
0.40
27.31
2.31
0.40
54
19.15
FCF margin%
6.61
9.22
11.80
12.88
14.70
15.81
13.44
13.49
13.77
12.93
24.82
13.49
13.19
54
0.851
FCF / Net incomex
0.947
1.094
1.045
1.224
1.344
1.317
1.328
1.488
1.727
1.696
0.917
1.488
1.323
79
17.21
ROIC%
28.93
27.15
25.37
24.95
25.63
24.40
21.92
22.41
21.23
19.19
28.83
21.92
24.67
65
25.16
Return on equity%
8.05
6.73
8.99
6.48
5.59
5.26
3.82
2.83
0.40
0.40
7.75
2.83
5.43
41
12.76
Return on assets%
11.64
11.61
12.32
9.38
8.41
5.63
8.18
5.55
6.06
7.16
28.22
6.06
8.29
42
12.72
EPS¥
12.48
11.06
11.05
10.18
10.39
11.28
10.63
11.16
10.93
10.01
13.88
(0.75%)
(1.07%)
—
13.11
EPS growth%
11.12
13.42
15.84
14.02
13.17
15.71
13.13
12.00
9.83
9.38
29.78
12.00
13.15
37
20.08
Bookvalue per sh¥
5.07
5.88
6.92
6.73
7.37
8.62
9.03
9.46
9.14
10.21
8.55
6.73%
8.47%
—
8.59
FCF per share¥
5.60
5.28
5.86
5.73
6.05
6.94
7.44
7.75
7.64
7.86
7.07
5.39%
4.72%
—
15.59
Dividend per sh¥
18.41
17.77
19.16
18.08
17.21
18.74
18.64
18.09
19.70
19.69
12.71
2.73%
(0.83%)
—
17.51
Div yield (avg)%
8.25
7.33
5.64
8.27
8.29
6.72
8.86
7.42
10.26
8.58
28.80
8.58
8.26
47
22.56
Payout ratio%
28.23
28.79
30.82
30.12
32.37
30.58
32.97
30.31
31.52
29.69
5.51
30.58
30.44
61
103.6
Shares (diluted)M
125.2
122.7
135.7
129.4
142.0
152.7
167.1
181.6
202.0
212.7
106.9
8.41%
6.01%
7
13.27
Buyback yield%
3.17
1.73
0.40
2.28
3.91
1.59
0.85
1.20
0.40
0.40
26.40
0.85
1.39
91
0.904
D/E ratiox
1.505
1.441
1.338
1.389
1.263
1.198
1.178
1.063
1.110
1.161
0.327
1.161
1.230
39
0.234
Enterprise value¥B
3.945
4.071
4.086
4.551
4.681
5.400
5.060
4.883
4.955
5.677
2.795
3.94%
5.10%
74
4.811
LT debt¥B
4.136
4.465
4.857
4.683
4.495
4.394
4.565
4.422
4.490
4.547
1.414
0.23%
1.63%
46
Revenue
¥6.393B
7.99%
1.00×
Cost of revenue
¥3.645B
7.80%
0.98×
Operating expenses
¥1.105B
8.38%
1.04×
Goodwill & intangibles
18.97%
Property and equipment
16.39%
Spread over hurdle
(4.41%)