1.909
Revenue¥B
1.739
1.816
1.929
2.067
2.216
2.344
2.550
2.752
2.868
3.107
2.085
6.99%
6.91%
83
19.09
Revenue growth%
19.38
21.38
22.51
25.42
24.27
26.80
29.76
28.70
28.31
28.70
27.81
28.70
26.11
77
13.72
Gross margin%
17.93
19.01
19.87
19.36
17.01
16.80
15.63
18.58
17.94
18.48
14.14
17.94
18.21
24
10.99
Operating margin%
24.10
22.62
20.82
21.36
21.32
20.86
19.82
22.74
24.14
23.71
15.19
22.74
21.99
80
16.60
Net margin%
16.64
16.22
14.67
16.78
17.28
18.02
16.27
16.53
18.16
20.07
15.05
18.02
16.71
41
34.35
P/E ratio (avg)x
8.813
8.981
9.487
8.421
8.972
9.432
8.373
8.477
8.122
8.899
12.53
8.477
8.856
25
13.64
EV/EBITx
10.32
10.48
9.718
8.754
8.278
8.547
9.167
8.849
8.853
7.782
14.16
8.849
8.851
34
27.66
FCF yield (avg)%
10.26
10.92
10.90
7.99
5.26
3.65
0.97
3.32
3.81
4.72
27.36
3.65
4.99
8
25.70
FCF margin%
12.30
11.39
9.26
10.86
13.09
12.02
11.48
11.90
14.08
14.27
26.33
12.02
11.96
72
1.047
FCF / Net incomex
2.093
2.279
2.250
2.355
2.326
2.714
3.125
3.149
3.337
3.171
0.833
3.149
2.535
22
25.16
ROIC%
14.06
14.59
12.26
9.76
8.97
10.05
8.35
9.83
8.22
7.93
10.83
8.35
9.79
89
15.75
Return on equity%
19.56
19.84
19.80
21.25
18.69
17.04
18.97
21.49
20.21
20.33
26.56
20.21
19.82
74
2.82
Return on assets%
17.50
16.51
18.03
20.79
21.49
22.03
22.37
23.89
21.55
21.40
3.89
22.03
21.44
16
0.85
EPS¥
2.18
2.28
2.67
2.69
2.81
3.04
3.49
4.13
4.14
4.33
0.88
9.00%
8.19%
—
22.22
EPS growth%
6.69
6.29
3.35
1.59
3.16
1.06
0.40
0.40
1.84
0.40
23.68
0.40
1.72
48
1.52
Bookvalue per sh¥
0.62
0.60
0.66
0.66
0.67
0.71
0.69
0.77
0.74
0.75
0.67
2.40%
0.92%
—
0.45
FCF per share¥
0.49
0.52
0.53
0.53
0.48
0.52
0.46
0.50
0.45
0.40
1.36
(3.67%)
(1.09%)
—
1.31
Dividend per sh¥
1.94
2.00
2.23
2.21
2.32
2.37
2.33
2.31
2.73
3.16
1.34
6.44%
6.16%
—
18.26
Div yield (avg)%
2.30
2.37
1.58
4.33
6.00
5.89
3.80
5.08
7.62
6.38
3.26
5.89
4.70
71
23.02
Payout ratio%
7.25
8.47
6.53
5.06
6.27
4.28
2.89
0.56
0.40
0.40
28.42
0.56
4.67
32
898.7
Shares (diluted)M
558.2
569.9
594.1
550.9
592.3
593.8
526.0
561.0
510.2
444.8
888.7
(5.57%)
(3.33%)
58
17.89
Buyback yield%
29.32
28.01
25.10
26.53
28.97
31.80
31.81
29.90
27.28
28.10
22.99
29.90
28.54
58
0.635
D/E ratiox
1.505
1.445
1.442
1.555
1.668
1.682
1.544
1.414
1.504
1.574
1.317
1.544
1.525
23
2.397
Enterprise value¥B
1.586
1.554
1.719
1.884
2.027
2.169
2.338
2.361
2.675
2.477
2.117
4.09%
4.46%
14
0.628
LT debt¥B
0.989
1.024
0.908
0.935
0.966
0.994
1.045
0.980
0.898
0.957
0.690
(0.18%)
(0.35%)
8
Revenue
¥3.107B
6.91%
1.00×
Cost of revenue
¥2.042B
6.81%
0.99×
Operating expenses
¥517.3M
7.02%
1.01×
Goodwill & intangibles
14.47%
Spread over hurdle
43.43%