0.903
Revenue¥B
0.999
1.028
1.064
1.127
1.184
1.254
1.317
1.368
1.409
1.510
1.009
4.98%
4.86%
49
7.63
Revenue growth%
21.29
20.37
18.68
17.05
19.59
19.65
20.19
18.61
16.45
14.31
13.78
18.61
19.13
24
10.86
Gross margin%
15.73
13.31
13.40
15.21
15.94
18.67
19.76
19.87
20.46
20.38
4.09
19.87
17.30
36
11.98
Operating margin%
6.59
5.71
7.94
7.56
7.65
8.69
7.39
6.56
6.63
7.99
12.01
7.39
7.48
44
9.23
Net margin%
4.14
4.03
2.66
2.90
2.42
4.23
3.52
3.16
0.95
1.36
29.44
3.16
3.03
83
14.64
P/E ratio (avg)x
31.48
32.90
33.79
38.46
38.50
40.18
48.05
56.85
56.79
64.99
28.16
56.79
39.34
30
23.20
EV/EBITx
36.32
38.74
46.38
55.31
62.60
74.99
85.54
86.39
98.15
104.1
11.27
86.39
68.79
43
3.57
FCF yield (avg)%
9.27
11.15
12.15
15.03
18.00
16.20
18.67
20.31
18.96
18.88
22.54
18.88
17.10
13
19.55
FCF margin%
20.97
18.18
20.05
19.20
16.27
13.44
11.18
9.65
9.96
7.81
27.84
9.96
14.85
9
0.924
FCF / Net incomex
0.626
0.629
0.569
0.578
0.518
0.555
0.497
0.448
0.401
0.440
1.488
0.448
0.536
19
16.95
ROIC%
23.51
25.75
26.19
23.85
26.51
25.08
24.81
22.62
23.41
24.93
25.59
24.81
24.87
91
18.75
Return on equity%
19.69
17.40
17.57
18.30
19.19
18.22
20.37
18.00
17.56
17.77
23.98
18.00
18.11
16
8.72
Return on assets%
25.59
27.11
28.72
25.73
27.03
29.87
31.70
34.31
37.27
40.10
9.31
34.31
29.29
72
0.45
EPS¥
3.21
3.57
3.70
3.47
3.82
3.61
3.85
3.60
4.03
4.32
0.47
2.46%
3.46%
—
22.12
EPS growth%
28.74
29.95
29.40
27.74
25.67
26.63
24.79
24.33
23.96
26.60
25.95
24.79
26.62
58
1.91
Bookvalue per sh¥
2.35
2.68
3.00
3.28
3.78
3.88
3.89
4.22
5.00
5.77
2.88
8.83%
10.43%
—
1.00
FCF per share¥
1.97
1.88
2.15
2.43
2.73
3.23
3.40
3.24
3.30
3.40
1.11
4.45%
7.26%
—
0.70
Dividend per sh¥
2.21
2.30
2.51
2.92
2.73
3.13
3.11
3.26
3.75
4.15
2.16
8.74%
6.11%
—
14.66
Div yield (avg)%
27.83
29.50
27.72
26.70
24.69
23.17
21.09
22.24
24.17
21.31
3.39
22.24
24.43
30
16.30
Payout ratio%
23.56
22.71
25.43
27.57
30.22
28.64
27.41
26.60
25.65
27.77
26.23
27.41
27.01
76
227.5
Shares (diluted)M
330.8
343.7
362.8
406.2
404.3
426.2
442.9
444.6
529.4
554.4
221.0
6.52%
5.04%
59
16.94
Buyback yield%
22.64
24.77
27.12
25.59
23.73
25.78
23.31
25.03
25.71
28.00
12.37
25.71
25.31
60
0.587
D/E ratiox
1.593
1.445
1.339
1.161
1.224
1.239
1.325
1.313
1.142
1.207
0.162
1.239
1.276
29
0.238
Enterprise value¥B
1.683
1.830
1.836
1.792
1.934
2.027
2.221
2.627
3.112
3.439
0.944
12.20%
8.32%
89
705.3
LT debt¥M
158.1
154.7
133.5
137.5
119.5
108.8
93.30
93.21
83.36
81.56
801.8
(7.35%)
(7.12%)
41
Revenue
¥1.510B
4.86%
1.00×
Cost of revenue
¥719.2M
5.00%
1.01×
Operating expenses
¥357.2M
5.04%
1.02×
Goodwill & intangibles
14.05%
Spread over hurdle
29.44%