1.966
Revenue¥B
1.713
1.767
1.881
1.993
2.111
2.233
2.367
2.426
2.550
2.643
2.186
4.59%
4.81%
74
11.45
Revenue growth%
1.76
2.18
2.57
0.69
3.04
2.15
0.93
0.40
0.40
0.40
10.18
0.40
1.34
34
23.67
Gross margin%
29.39
26.86
29.30
28.50
26.31
28.44
25.47
22.76
19.96
18.91
14.90
22.76
26.59
33
14.17
Operating margin%
12.91
10.93
12.71
10.71
10.81
9.57
6.92
5.89
8.52
5.88
5.28
6.92
10.14
33
24.73
Net margin%
22.26
23.61
24.94
23.48
26.12
26.93
29.89
28.36
27.65
30.23
16.40
28.36
26.53
90
29.21
P/E ratio (avg)x
7.291
7.807
7.991
8.426
8.699
8.590
7.608
7.980
8.013
8.365
12.77
8.013
8.002
61
23.86
EV/EBITx
43.47
50.76
50.22
58.71
60.84
67.88
73.80
80.21
82.83
85.69
21.78
80.21
64.36
80
12.73
FCF yield (avg)%
26.68
29.07
31.48
31.31
31.52
29.36
31.33
29.38
28.81
27.08
13.31
29.36
29.37
52
10.61
FCF margin%
10.10
10.75
10.55
12.32
12.22
12.47
11.75
11.78
14.43
12.19
22.95
12.19
11.98
9
1.386
FCF / Net incomex
1.623
1.632
1.674
1.818
1.766
1.931
1.841
2.114
2.268
2.489
1.716
2.114
1.830
61
14.18
ROIC%
3.19
3.99
2.88
5.43
6.61
9.08
10.44
9.86
10.70
11.50
8.80
10.44
7.85
14
6.54
Return on equity%
14.08
11.84
11.54
11.96
14.05
15.02
13.47
13.38
14.93
14.56
9.31
14.56
13.76
90
4.90
Return on assets%
14.02
12.84
11.82
13.28
11.12
11.75
11.38
9.66
7.63
5.84
5.86
9.66
11.56
76
2.97
EPS¥
2.36
2.47
2.61
2.88
3.23
3.55
3.97
3.84
3.98
4.54
3.13
7.03%
7.74%
—
27.39
EPS growth%
2.42
3.38
3.60
5.50
5.04
3.59
4.34
4.04
4.62
5.64
19.34
4.34
4.19
31
0.64
Bookvalue per sh¥
2.12
2.03
1.93
1.84
1.63
1.49
1.31
1.27
1.19
1.31
0.87
(4.31%)
(5.42%)
—
0.66
FCF per share¥
3.36
3.69
3.61
4.14
4.00
3.86
4.07
3.97
4.25
4.72
0.79
3.36%
3.41%
—
1.71
Dividend per sh¥
3.49
3.83
4.30
4.23
4.88
4.91
4.67
4.52
4.91
4.68
2.78
(0.82%)
3.27%
—
19.73
Div yield (avg)%
18.62
16.98
18.44
16.01
17.61
19.56
17.67
18.91
17.29
16.94
28.27
17.67
17.64
65
12.90
Payout ratio%
29.98
32.56
30.72
32.69
29.81
31.96
28.98
29.60
27.32
25.03
3.03
28.98
29.89
30
205.1
Shares (diluted)M
219.9
223.2
260.3
301.3
289.2
281.6
319.2
304.9
312.2
323.3
199.1
2.25%
3.38%
19
27.55
Buyback yield%
10.70
13.60
15.66
16.80
14.04
11.66
10.49
10.52
12.46
15.08
7.42
11.66
13.03
43
0.292
D/E ratiox
0.897
0.999
1.015
1.074
0.985
1.075
1.187
1.214
1.246
1.221
0.214
1.214
1.075
79
0.903
Enterprise value¥B
1.345
1.349
1.411
1.286
1.224
1.293
1.458
1.397
1.350
1.444
1.854
3.35%
1.82%
37
0.243
LT debt¥B
1.782
1.782
1.728
1.557
1.643
1.573
1.631
1.469
1.586
1.534
0.461
(1.36%)
(1.64%)
49
Revenue
¥2.643B
4.81%
1.00×
Cost of revenue
¥1.614B
4.84%
1.00×
Operating expenses
¥467.1M
4.91%
1.01×
Goodwill & intangibles
14.26%
Spread over hurdle
(0.36%)