0.456
Revenue¥B
4.275
4.549
4.670
4.888
5.076
5.218
5.378
5.716
5.830
6.089
0.491
3.70%
4.21%
22
6.89
Revenue growth%
30.83
30.72
29.54
27.48
28.84
29.66
28.48
26.55
26.72
28.74
24.41
28.48
28.79
82
24.70
Gross margin%
26.24
25.50
24.53
25.75
28.51
29.35
30.14
28.77
26.97
26.77
25.90
28.77
26.87
65
22.44
Operating margin%
12.74
11.21
13.99
14.36
15.41
14.43
13.38
12.67
9.71
12.54
29.70
12.67
13.06
16
14.16
Net margin%
6.35
5.89
7.44
9.19
11.26
8.61
5.76
4.90
4.34
6.85
21.60
5.76
6.60
87
27.47
P/E ratio (avg)x
17.14
17.61
18.12
18.87
17.48
17.80
18.80
20.79
22.80
22.79
16.13
20.79
18.46
30
19.57
EV/EBITx
54.14
56.79
55.30
56.68
57.17
56.55
56.82
55.67
58.33
54.22
6.955
56.55
56.62
90
28.37
FCF yield (avg)%
0.40
0.40
0.40
1.59
0.40
0.40
2.71
4.99
7.11
9.17
5.50
4.99
0.99
42
18.60
FCF margin%
0.40
2.21
4.63
3.35
2.57
2.60
1.10
0.40
0.40
3.39
10.41
1.10
2.39
35
0.741
FCF / Net incomex
0.094
0.092
0.087
0.094
0.093
0.098
0.093
0.083
0.073
0.067
1.780
0.083
0.092
14
22.26
ROIC%
2.52
0.40
0.40
0.40
0.40
2.98
3.64
2.50
0.69
3.46
23.63
2.98
1.60
93
17.38
Return on equity%
29.25
27.18
26.89
25.38
24.52
26.39
26.75
25.81
25.45
27.91
24.09
26.39
26.57
23
10.87
Return on assets%
18.52
20.73
18.05
17.24
17.67
18.95
17.49
19.17
16.79
16.98
13.39
17.49
17.86
92
1.39
EPS¥
3.58
3.59
3.95
4.54
4.51
4.89
5.35
5.35
5.25
5.63
1.43
4.52%
5.33%
—
16.44
EPS growth%
8.51
6.65
4.02
4.88
6.90
7.63
9.47
11.37
10.77
12.50
19.31
10.77
8.07
65
4.07
Bookvalue per sh¥
1.01
0.99
1.05
0.96
0.96
0.96
1.02
1.04
1.10
1.06
1.70
2.01%
0.36%
—
2.61
FCF per share¥
4.13
4.84
5.50
5.63
6.30
6.18
6.73
7.48
8.06
9.29
1.09
8.08%
9.88%
—
0.99
Dividend per sh¥
1.65
1.53
1.55
1.49
1.29
1.22
1.22
1.21
1.07
1.00
3.94
(5.00%)
(6.15%)
—
11.83
Div yield (avg)%
26.16
23.89
25.50
25.73
27.04
24.06
24.44
25.39
24.61
26.22
4.55
24.61
25.44
6
19.10
Payout ratio%
6.26
3.92
6.06
8.16
10.75
9.56
8.21
9.12
7.86
9.74
22.89
9.12
8.18
39
553.6
Shares (diluted)M
490.8
461.0
406.7
441.4
383.3
413.2
397.6
368.1
375.6
395.2
557.8
0.61%
(2.73%)
10
6.79
Buyback yield%
13.56
13.96
15.02
17.65
17.36
18.33
18.97
17.77
19.03
20.06
4.57
18.97
17.71
67
1.607
D/E ratiox
0.456
0.513
0.572
0.628
0.629
0.699
0.704
0.640
0.632
0.643
1.407
0.643
0.631
95
1.011
Enterprise value¥B
5.603
5.754
6.209
6.379
6.238
6.520
7.069
7.173
7.015
7.578
2.663
3.97%
3.63%
85
1.402
LT debt¥B
1.154
1.227
1.063
0.985
1.011
1.039
1.009
0.880
0.872
0.803
3.809
(4.51%)
(2.88%)
58
Revenue
¥6.089B
4.21%
1.00×
Cost of revenue
¥3.861B
4.46%
1.02×
Operating expenses
¥648.9M
4.13%
0.99×
Goodwill & intangibles
18.48%
Spread over hurdle
32.10%