0.191
Revenue¥B
1.067
1.138
1.226
1.317
1.403
1.546
1.642
1.786
1.960
2.133
0.213
8.74%
7.82%
32
2.94
Revenue growth%
8.37
7.35
6.83
5.44
2.53
1.38
0.40
0.40
0.40
0.40
3.33
0.40
1.96
91
4.49
Gross margin%
4.28
2.12
0.40
1.75
0.40
2.52
3.79
0.80
0.40
1.26
21.27
1.26
1.50
59
2.32
Operating margin%
20.84
23.64
25.95
25.97
24.64
21.66
21.46
22.13
23.34
26.15
11.82
22.13
23.49
91
10.00
Net margin%
26.80
29.36
27.34
29.76
32.24
34.21
33.88
34.78
33.11
31.91
8.59
33.88
32.07
13
33.50
P/E ratio (avg)x
26.72
27.39
26.56
25.25
27.68
31.26
27.95
30.76
32.66
35.75
35.95
31.26
27.81
50
37.26
EV/EBITx
22.28
23.04
19.74
18.74
20.00
18.86
20.46
19.05
20.16
19.83
17.88
19.83
19.92
27
27.03
FCF yield (avg)%
23.05
23.77
21.35
20.76
21.94
23.93
23.00
20.56
17.96
15.81
7.81
20.56
21.64
27
2.54
FCF margin%
15.11
15.14
13.37
15.02
12.77
12.07
10.06
9.36
8.89
10.14
22.15
10.06
12.42
72
1.345
FCF / Net incomex
0.539
0.548
0.572
0.528
0.511
0.561
0.583
0.532
0.567
0.639
1.582
0.567
0.554
15
15.69
ROIC%
21.49
22.40
23.26
22.61
21.03
23.98
21.65
20.74
19.70
19.89
14.06
20.74
21.57
35
19.14
Return on equity%
12.56
10.36
13.02
13.03
13.44
16.02
16.63
18.56
21.00
22.28
7.31
18.56
14.73
86
6.86
Return on assets%
25.90
27.27
24.61
26.48
28.13
26.29
24.10
25.59
23.26
24.95
21.73
24.95
25.74
31
0.75
EPS¥
1.63
1.76
1.51
1.53
1.63
1.45
1.52
1.42
1.30
1.26
0.80
(5.01%)
(3.48%)
—
20.13
EPS growth%
17.41
16.64
17.40
14.72
14.71
12.07
13.94
12.10
11.22
12.03
25.70
12.07
14.32
62
5.12
Bookvalue per sh¥
3.72
3.65
4.39
4.93
5.95
7.06
7.62
8.24
8.50
10.06
4.55
11.10%
10.90%
—
1.54
FCF per share¥
4.47
4.15
4.65
4.25
4.03
4.00
4.21
4.20
4.10
3.99
5.31
(0.20%)
(1.53%)
—
2.19
Dividend per sh¥
5.99
6.06
6.49
7.36
7.28
7.12
6.95
7.96
9.08
9.39
3.45
5.23%
5.89%
—
7.09
Div yield (avg)%
12.23
9.83
10.38
9.31
9.63
8.66
7.39
8.97
5.98
8.62
6.51
8.62
9.14
60
2.25
Payout ratio%
7.58
9.89
7.06
9.74
11.55
8.89
11.24
9.73
8.87
11.34
26.70
9.73
9.73
66
410.0
Shares (diluted)M
579.0
598.9
551.6
600.1
601.9
694.5
711.5
678.5
772.1
757.7
411.0
4.71%
2.75%
15
25.15
Buyback yield%
18.30
20.39
18.97
17.63
18.79
18.74
20.30
19.92
22.20
22.68
9.01
20.30
19.45
72
0.697
D/E ratiox
1.300
1.414
1.334
1.243
1.246
1.200
1.200
1.263
1.328
1.390
1.486
1.263
1.281
94
0.744
Enterprise value¥B
0.253
0.245
0.246
0.259
0.274
0.328
0.375
0.365
0.364
0.391
1.632
7.33%
5.68%
52
2.494
LT debt¥B
0.256
0.225
0.198
0.189
0.173
0.154
0.158
0.147
0.140
0.129
2.087
(5.68%)
(6.50%)
81
Revenue
¥2.133B
7.82%
1.00×
Cost of revenue
¥1.493B
7.82%
1.00×
Operating expenses
¥338.8M
8.20%
1.04×
Goodwill & intangibles
15.86%
Spread over hurdle
(1.55%)