4.975
Revenue¥B
12.09
12.75
13.56
14.25
14.92
15.77
16.34
16.81
17.94
18.68
5.339
4.59%
4.89%
57
8.47
Revenue growth%
17.61
16.16
17.01
18.85
18.65
19.79
19.43
21.77
24.47
25.35
22.11
21.77
19.14
7
28.72
Gross margin%
6.98
4.03
6.70
4.35
4.52
6.70
7.36
4.92
2.55
5.23
16.35
5.23
5.08
18
22.22
Operating margin%
9.65
10.31
12.49
11.78
11.16
10.05
7.84
6.72
4.70
6.78
8.97
6.78
9.85
70
15.92
Net margin%
13.25
10.71
12.45
14.15
16.46
17.82
19.89
21.93
21.15
20.26
6.26
20.26
17.14
66
10.52
P/E ratio (avg)x
8.168
8.899
8.158
9.138
8.372
9.252
9.063
9.440
9.693
9.346
18.83
9.346
9.101
14
29.01
EV/EBITx
31.71
35.22
35.28
41.28
47.23
51.85
56.46
55.62
55.58
56.38
11.13
55.62
49.54
21
27.96
FCF yield (avg)%
14.76
12.56
9.67
10.08
9.90
11.06
11.05
12.01
14.16
16.80
29.23
12.01
11.54
79
26.27
FCF margin%
0.40
2.72
2.71
4.06
5.78
5.68
4.60
5.85
5.55
6.30
27.22
5.68
5.07
79
1.280
FCF / Net incomex
1.990
2.081
2.356
2.481
2.887
3.016
3.029
3.214
3.445
3.779
1.115
3.214
2.951
47
12.04
ROIC%
0.95
0.40
0.40
0.40
2.53
4.73
3.97
3.93
6.57
6.67
10.78
4.73
3.23
22
23.67
Return on equity%
17.18
18.69
16.00
16.50
14.35
13.88
11.24
9.06
11.95
10.74
19.36
11.24
14.12
54
28.17
Return on assets%
18.53
18.85
20.75
18.49
19.47
18.12
16.95
14.12
12.00
11.01
27.64
14.12
18.31
13
7.30
EPS¥
2.95
2.96
3.27
3.56
4.00
4.44
4.65
4.28
4.29
4.83
7.45
3.85%
4.75%
—
5.31
EPS growth%
20.83
21.92
23.70
21.81
20.99
22.88
21.07
18.73
16.06
19.01
17.35
19.01
21.03
46
13.49
Bookvalue per sh¥
20.27
22.27
24.06
25.73
26.81
30.60
36.55
41.53
47.65
46.70
2.62
11.74%
10.40%
—
3.58
FCF per share¥
3.69
4.05
3.70
3.87
3.50
3.51
3.68
3.68
3.44
3.45
16.01
(0.25%)
0.22%
—
11.80
Dividend per sh¥
20.56
21.26
23.60
25.42
25.74
24.29
24.47
26.60
24.07
23.92
3.63
(1.46%)
2.42%
—
17.35
Div yield (avg)%
8.74
10.28
10.95
11.56
11.97
12.37
13.85
10.86
10.19
9.28
22.83
10.86
10.90
15
24.99
Payout ratio%
15.75
15.11
15.58
13.40
13.02
10.92
13.72
11.46
8.62
9.43
13.26
10.92
13.21
32
304.8
Shares (diluted)M
383.3
375.3
365.1
392.5
459.3
492.7
561.8
579.2
560.5
553.4
312.7
3.80%
4.50%
83
8.18
Buyback yield%
6.13
7.11
4.73
5.96
7.93
8.15
9.29
9.70
7.92
8.28
12.58
8.28
7.93
55
1.154
D/E ratiox
1.613
1.854
1.853
1.903
2.088
2.337
2.350
2.432
2.575
2.437
1.250
2.432
2.212
88
4.702
Enterprise value¥B
10.44
9.971
8.449
8.937
8.710
8.489
7.812
7.711
6.919
6.901
11.40
(4.55%)
(5.13%)
24
12.70
LT debt¥B
11.66
11.87
11.03
12.24
13.61
15.18
16.74
18.58
18.63
18.13
4.986
5.89%
4.72%
87
Revenue
¥18.68B
4.89%
1.00×
Cost of revenue
¥12.62B
4.73%
0.99×
Operating expenses
¥4.166B
4.90%
1.00×
Spread over hurdle
(3.71%)