1.307
Revenue¥B
2.728
2.769
2.911
3.005
3.146
3.277
3.298
3.378
3.516
3.559
1.357
2.50%
2.98%
79
28.95
Revenue growth%
19.80
19.79
21.01
18.12
20.40
20.58
18.21
15.90
15.62
18.43
9.54
18.21
19.11
27
26.15
Gross margin%
15.27
12.98
10.88
12.94
12.84
12.20
12.32
13.75
12.51
9.61
14.88
12.32
12.68
34
10.26
Operating margin%
15.23
15.74
13.07
11.45
10.90
12.02
12.39
14.74
13.43
11.53
23.74
12.39
12.73
89
13.84
Net margin%
30.20
28.79
27.37
24.42
25.83
28.02
28.32
29.62
29.52
29.98
14.06
29.52
28.55
45
27.15
P/E ratio (avg)x
26.27
23.55
21.71
24.23
21.32
19.52
19.57
21.74
22.04
24.56
9.031
21.74
21.89
48
30.37
EV/EBITx
18.15
19.85
23.27
24.37
24.78
24.61
28.75
33.12
35.83
38.41
35.99
33.12
24.69
13
19.50
FCF yield (avg)%
28.72
26.54
26.12
25.01
27.93
28.88
31.85
33.83
33.33
32.74
28.99
32.74
28.80
80
6.20
FCF margin%
27.11
26.08
23.30
20.50
20.12
18.62
21.55
20.52
20.31
21.10
18.95
20.52
20.81
53
0.756
FCF / Net incomex
1.702
1.601
1.735
1.746
1.917
2.182
2.491
2.385
2.515
2.486
1.081
2.486
2.049
38
12.35
ROIC%
20.49
20.83
20.24
18.54
18.95
18.66
21.61
20.09
20.72
18.76
9.90
20.09
20.17
8
28.96
Return on equity%
19.65
21.67
21.83
24.62
26.84
24.56
27.06
28.02
25.43
27.70
22.61
27.06
25.02
77
22.04
Return on assets%
14.13
12.90
15.58
15.79
17.27
14.41
14.86
16.73
15.55
14.13
9.14
14.86
15.21
59
2.56
EPS¥
2.97
3.02
3.30
3.56
3.86
3.66
3.81
3.65
4.30
4.17
2.76
1.58%
4.14%
—
26.10
EPS growth%
6.19
5.24
4.04
2.72
0.40
2.98
0.46
2.34
0.40
2.49
29.20
2.34
2.60
25
2.89
Bookvalue per sh¥
6.34
7.27
8.48
8.39
9.29
9.85
10.19
10.50
11.45
13.15
5.99
7.20%
8.92%
—
1.71
FCF per share¥
4.80
4.69
4.07
3.51
3.28
3.46
3.03
3.20
2.87
2.52
5.39
(5.13%)
(6.53%)
—
1.29
Dividend per sh¥
6.95
7.51
7.97
8.54
9.31
9.29
9.91
10.43
10.65
11.41
3.39
4.16%
5.03%
—
15.42
Div yield (avg)%
19.74
18.42
19.66
20.68
21.31
23.79
23.10
25.49
23.83
23.47
16.17
23.79
22.21
23
6.63
Payout ratio%
6.07
3.28
4.43
6.59
8.16
9.28
12.00
10.94
12.61
11.92
26.92
11.92
8.72
71
471.8
Shares (diluted)M
399.8
415.1
461.5
438.7
438.8
481.2
506.6
532.8
524.6
523.0
457.6
3.57%
2.05%
85
17.30
Buyback yield%
32.76
35.54
38.10
39.21
37.17
38.22
35.94
38.35
37.09
36.22
16.51
37.09
37.13
22
1.292
D/E ratiox
1.121
1.204
1.218
1.199
1.400
1.526
1.759
2.024
2.020
2.008
0.428
2.008
1.463
44
3.050
Enterprise value¥B
2.684
2.669
2.872
2.725
2.628
2.623
3.041
3.207
3.726
4.405
1.497
10.89%
4.97%
9
0.616
LT debt¥B
2.441
2.403
2.772
2.924
2.730
3.002
3.217
3.662
3.423
3.574
1.543
5.54%
5.38%
85
Revenue
¥3.559B
2.98%
1.00×
Cost of revenue
¥2.492B
2.98%
1.00×
Operating expenses
¥781.9M
3.60%
1.06×
Spread over hurdle
26.82%