0.874
Revenue¥B
2.303
2.437
2.575
2.744
2.837
3.017
3.193
3.442
3.624
3.903
0.962
6.59%
5.96%
73
15.14
Revenue growth%
4.52
3.08
1.59
0.40
0.40
0.74
3.60
4.35
4.60
5.50
5.62
4.35
3.34
85
14.30
Gross margin%
16.69
14.43
12.66
11.83
13.00
14.16
11.66
12.41
11.23
8.41
8.49
11.66
12.54
61
7.74
Operating margin%
25.53
28.49
26.40
28.81
28.70
31.49
32.73
32.75
35.60
38.53
6.72
32.75
30.15
77
8.29
Net margin%
30.97
29.15
28.88
29.15
27.68
29.85
28.18
26.70
25.40
26.87
3.95
26.87
28.53
17
7.929
P/E ratio (avg)x
22.22
25.67
26.73
28.49
33.44
33.11
37.56
42.78
49.97
53.87
16.17
42.78
33.28
62
28.90
EV/EBITx
49.40
47.21
48.51
50.78
58.61
62.04
63.56
66.08
66.39
72.03
33.73
66.08
60.33
69
25.72
FCF yield (avg)%
9.33
7.40
5.95
7.30
8.40
7.33
8.99
11.26
13.16
11.67
27.18
11.26
8.70
80
8.39
FCF margin%
24.77
23.91
23.14
23.59
25.72
25.62
28.05
29.63
30.48
28.32
23.39
28.32
25.67
84
1.327
FCF / Net incomex
1.087
1.115
1.108
1.312
1.452
1.665
1.836
2.084
2.037
2.298
0.462
2.037
1.559
20
25.09
ROIC%
20.67
19.53
16.77
16.70
19.58
20.94
19.55
17.33
16.81
16.17
21.57
17.33
18.43
46
4.86
Return on equity%
24.33
23.93
22.94
25.87
25.55
26.91
28.43
25.74
23.46
24.36
21.41
25.74
24.96
40
4.76
Return on assets%
18.72
19.98
18.25
17.23
14.58
14.28
17.19
17.08
17.60
18.39
24.25
17.19
17.41
41
2.07
EPS¥
2.58
2.57
2.76
3.07
3.50
3.80
4.05
4.41
4.11
3.97
2.24
2.54%
3.44%
—
11.73
EPS growth%
14.04
15.10
12.56
10.25
12.84
14.53
12.96
12.89
10.78
10.22
5.96
12.89
12.87
80
1.58
Bookvalue per sh¥
1.36
1.44
1.30
1.42
1.30
1.40
1.31
1.42
1.42
1.35
1.83
0.79%
0.15%
—
2.60
FCF per share¥
1.81
1.59
1.49
1.33
1.16
1.03
1.07
1.18
1.19
1.23
1.23
1.07%
(3.17%)
—
1.84
Dividend per sh¥
3.12
3.59
3.42
3.32
3.20
3.44
3.34
3.63
3.95
3.83
2.19
3.68%
2.26%
—
11.44
Div yield (avg)%
34.69
36.10
37.74
38.34
38.75
38.32
39.38
37.76
38.80
36.51
7.83
38.32
38.04
77
23.96
Payout ratio%
24.62
26.80
28.19
30.27
30.17
32.53
34.07
35.14
36.74
33.91
22.12
34.07
31.40
80
1.642
Shares (diluted)B
2.249
2.545
2.603
2.964
3.081
3.528
3.894
4.201
4.675
5.172
1.639
10.91%
8.20%
10
11.20
Buyback yield%
20.71
17.87
18.11
16.33
17.18
17.10
14.47
11.67
8.75
11.11
20.97
11.67
16.72
25
0.508
D/E ratiox
1.658
1.802
2.092
2.236
2.476
2.498
2.514
2.888
3.076
3.531
1.255
2.888
2.487
89
0.214
Enterprise value¥B
1.539
1.780
1.830
1.968
2.254
2.176
2.541
2.797
3.227
3.866
4.180
11.39%
10.17%
20
0.581
LT debt¥B
0.809
0.804
0.802
0.947
0.936
1.042
1.190
1.387
1.355
1.560
2.678
10.76%
7.99%
46
Revenue
¥3.903B
5.96%
1.00×
Cost of revenue
¥2.612B
5.88%
0.99×
Operating expenses
¥742.2M
5.61%
0.97×
Goodwill & intangibles
15.16%
Spread over hurdle
(3.21%)