3.388
Revenue¥B
2.966
3.138
3.452
3.678
3.886
4.238
4.612
4.970
5.343
5.678
3.570
7.88%
7.50%
9
18.28
Revenue growth%
22.93
22.65
19.83
16.98
16.86
15.63
15.58
18.37
19.29
18.92
28.54
18.37
18.64
33
12.83
Gross margin%
24.54
22.42
20.40
23.21
26.08
25.57
22.97
21.97
22.82
19.98
7.79
22.82
22.89
6
13.54
Operating margin%
28.12
30.51
30.01
31.03
29.07
28.94
30.67
28.36
30.72
33.44
27.81
30.67
30.26
17
22.67
Net margin%
17.25
18.10
15.10
14.45
13.45
13.77
12.50
15.11
14.51
15.37
7.24
14.51
14.81
64
18.14
P/E ratio (avg)x
13.08
12.54
14.49
16.70
15.74
14.81
15.51
15.37
17.62
16.93
21.23
15.51
15.44
68
20.44
EV/EBITx
16.10
17.39
18.33
18.05
15.83
15.87
16.27
16.15
15.90
17.28
29.84
16.15
16.21
80
6.38
FCF yield (avg)%
15.27
13.12
12.75
12.04
10.48
12.31
11.39
10.26
8.10
5.77
9.27
10.26
11.72
63
9.79
FCF margin%
32.07
34.92
34.96
34.74
35.66
34.10
33.30
31.81
31.76
34.00
21.74
33.30
34.05
78
0.117
FCF / Net incomex
1.929
2.107
2.273
2.375
2.485
2.588
2.550
2.905
3.013
3.237
1.510
2.905
2.518
77
13.80
ROIC%
28.81
31.45
34.29
33.19
31.65
34.54
36.37
36.27
37.24
36.07
18.63
36.27
34.42
50
23.37
Return on equity%
11.15
8.79
7.34
7.68
8.52
6.63
3.85
4.76
1.81
2.47
7.12
3.85
6.98
67
2.20
Return on assets%
4.69
2.83
1.34
3.62
2.29
3.36
0.89
0.40
1.72
3.06
5.02
1.72
2.56
8
15.19
EPS¥
22.91
22.51
23.93
24.56
28.77
27.55
32.56
33.72
33.08
34.36
15.62
3.61%
4.87%
—
9.92
EPS growth%
10.78
8.36
6.74
4.98
6.17
8.26
9.95
12.30
12.14
13.96
24.12
12.14
9.16
87
19.44
Bookvalue per sh¥
29.20
33.13
33.48
31.25
29.52
34.02
36.16
37.87
37.72
40.60
10.52
6.58%
3.80%
—
26.78
FCF per share¥
35.79
35.44
35.07
39.61
38.63
41.33
42.67
47.22
52.45
53.46
22.26
6.72%
4.71%
—
11.61
Dividend per sh¥
43.12
46.50
45.37
52.93
55.62
56.93
56.05
54.95
63.66
66.36
13.67
3.59%
6.15%
—
27.91
Div yield (avg)%
11.99
10.17
10.85
12.18
9.49
9.26
6.63
5.51
4.37
1.44
18.81
5.51
9.37
91
23.88
Payout ratio%
10.79
12.62
13.11
10.69
12.43
14.82
12.82
13.31
12.67
12.01
29.10
12.82
12.65
92
139.5
Shares (diluted)M
98.66
108.7
96.52
95.69
99.67
101.4
112.2
123.2
132.7
140.1
145.8
7.05%
2.11%
56
14.63
Buyback yield%
1.71
3.52
5.95
3.55
1.75
4.00
1.66
3.96
5.72
8.68
17.18
4.00
3.75
77
1.601
D/E ratiox
1.209
1.210
1.365
1.504
1.530
1.682
1.826
2.180
2.292
2.674
0.148
2.180
1.606
32
6.334
Enterprise value¥B
6.880
6.818
6.311
6.142
6.561
6.564
7.246
7.166
6.457
6.313
1.794
(0.77%)
(0.72%)
48
4.200
LT debt¥B
13.25
14.47
16.81
18.94
19.09
20.22
21.16
22.51
24.59
29.05
4.872
8.76%
8.06%
33
Revenue
¥5.678B
7.50%
1.00×
Cost of revenue
¥3.775B
7.22%
0.97×
Operating expenses
¥889.3M
7.88%
1.04×
Goodwill & intangibles
16.52%
Spread over hurdle
(6.46%)