1.325
Revenue¥B
1.687
1.745
1.810
1.855
1.905
1.923
1.963
1.964
1.984
1.996
1.458
0.94%
1.66%
60
2.83
Revenue growth%
31.83
29.86
31.83
32.83
34.83
35.19
32.72
33.02
36.01
37.18
4.72
35.19
32.92
82
29.82
Gross margin%
18.18
16.13
15.66
15.42
15.34
13.28
13.01
15.10
12.74
15.28
5.72
13.28
15.31
27
14.97
Operating margin%
24.47
23.75
22.78
22.81
24.67
22.64
23.08
20.84
20.60
20.80
12.96
20.84
22.80
63
27.24
Net margin%
18.65
16.39
13.41
15.82
14.93
16.62
18.73
18.02
16.14
16.87
5.82
16.87
16.50
11
28.05
P/E ratio (avg)x
38.24
34.27
30.43
27.24
26.25
26.92
27.53
29.17
30.42
26.62
16.04
27.53
28.35
79
10.45
EV/EBITx
55.39
59.74
60.73
67.32
76.19
86.96
89.74
104.8
104.0
122.2
20.87
104.0
81.57
49
23.07
FCF yield (avg)%
22.05
20.68
22.22
24.71
21.75
20.43
19.94
20.68
18.12
16.96
28.07
19.94
20.68
21
5.09
FCF margin%
22.08
23.09
21.53
21.98
24.26
25.08
27.83
26.90
29.82
32.65
28.99
27.83
24.67
21
1.562
FCF / Net incomex
1.189
1.073
1.099
1.011
1.066
1.016
1.087
1.137
1.207
1.296
0.990
1.137
1.093
55
8.37
ROIC%
30.19
31.34
34.34
35.16
32.64
31.60
30.24
28.49
28.77
27.56
3.60
28.77
30.79
63
16.43
Return on equity%
9.40
9.77
8.81
6.11
6.77
4.90
4.76
7.43
8.21
9.74
18.92
7.43
7.82
36
12.58
Return on assets%
7.19
8.48
7.74
9.24
7.40
9.83
12.31
12.61
11.66
11.29
27.20
11.66
9.54
28
1.87
EPS¥
2.42
2.38
2.38
2.36
2.26
2.11
2.27
2.23
2.40
2.77
1.99
4.20%
1.76%
—
11.61
EPS growth%
13.71
14.26
15.38
15.90
15.45
12.68
12.99
13.34
14.86
17.29
13.25
13.34
14.56
43
0.81
Bookvalue per sh¥
0.55
0.48
0.45
0.44
0.42
0.42
0.41
0.36
0.31
0.29
1.08
(7.54%)
(6.93%)
—
2.02
FCF per share¥
0.63
0.61
0.64
0.58
0.59
0.54
0.53
0.49
0.45
0.40
0.75
(7.30%)
(4.85%)
—
0.77
Dividend per sh¥
1.82
2.15
2.53
2.88
3.17
3.24
3.35
3.78
4.09
4.59
0.32
7.68%
10.26%
—
26.88
Div yield (avg)%
1.53
3.51
3.94
1.69
0.40
2.60
3.61
0.65
0.40
1.37
28.28
1.37
1.61
80
16.17
Payout ratio%
20.83
20.25
21.63
22.14
20.93
20.77
20.11
17.27
17.11
20.08
11.26
20.08
20.51
76
599.0
Shares (diluted)M
684.7
665.6
619.3
627.4
622.3
573.4
546.2
568.3
508.2
548.0
601.1
(2.51%)
(1.34%)
20
27.41
Buyback yield%
10.62
8.30
9.89
10.54
10.27
9.73
12.14
13.60
11.43
14.04
28.54
12.14
10.58
58
1.692
D/E ratiox
0.635
0.701
0.626
0.582
0.572
0.643
0.604
0.570
0.528
0.570
0.314
0.570
0.593
33
1.204
Enterprise value¥B
2.211
2.327
2.510
2.792
2.988
2.946
3.371
3.461
3.438
3.555
0.564
3.54%
5.77%
45
1.339
LT debt¥B
0.299
0.340
0.309
0.338
0.385
0.359
0.368
0.396
0.378
0.402
1.444
0.90%
2.88%
63
Revenue
¥1.996B
1.66%
1.00×
Cost of revenue
¥1.328B
1.71%
1.01×
Operating expenses
¥360.0M
1.93%
1.03×
Goodwill & intangibles
15.52%
Spread over hurdle
12.89%