3.350
Revenue¥B
2.932
3.032
3.153
3.252
3.363
3.511
3.582
3.630
3.708
3.848
3.734
2.73%
3.30%
70
15.45
Revenue growth%
27.94
30.63
33.46
30.90
33.65
31.22
30.60
29.56
32.17
29.45
5.62
30.60
30.76
91
22.38
Gross margin%
4.93
4.95
5.14
6.97
9.27
7.01
9.90
10.80
8.35
7.76
19.04
8.35
7.39
49
13.46
Operating margin%
3.60
4.51
3.30
5.82
4.72
2.99
1.34
2.43
0.70
0.40
24.06
1.34
3.14
29
29.26
Net margin%
3.91
1.91
1.97
3.78
5.56
5.20
3.58
6.45
7.52
5.45
21.91
5.45
4.56
53
13.68
P/E ratio (avg)x
22.18
22.35
25.23
28.20
32.11
35.33
33.60
38.10
42.71
39.66
22.54
38.10
32.85
81
29.46
EV/EBITx
40.77
38.50
43.01
44.62
46.01
46.28
43.51
47.10
51.33
51.28
18.74
47.10
45.32
82
16.52
FCF yield (avg)%
11.54
12.85
10.68
13.43
16.27
16.40
14.63
16.59
16.57
14.61
29.53
16.40
14.62
40
11.47
FCF margin%
17.62
17.29
18.43
18.90
19.97
18.08
16.42
17.17
15.72
13.33
22.58
16.42
17.46
31
0.978
FCF / Net incomex
2.656
3.086
3.221
3.148
3.346
3.416
3.590
3.584
3.777
3.581
1.318
3.584
3.381
33
21.94
ROIC%
10.71
12.82
13.53
11.55
12.58
13.04
12.66
13.28
15.55
13.42
2.42
13.28
12.93
92
16.82
Return on equity%
7.59
7.83
5.39
6.88
4.07
2.09
1.71
2.94
1.42
2.00
12.73
2.00
3.51
16
25.81
Return on assets%
14.32
13.87
11.93
13.59
10.88
12.08
10.06
12.99
10.96
8.44
15.31
10.96
12.00
6
4.85
EPS¥
4.58
4.79
5.60
6.23
6.75
6.75
7.85
8.14
7.90
8.78
5.26
5.39%
7.98%
—
9.31
EPS growth%
29.38
26.98
25.48
25.84
28.43
29.50
26.77
28.67
28.24
26.21
16.80
28.24
27.61
88
1.39
Bookvalue per sh¥
1.64
1.57
1.74
1.87
1.78
1.78
1.89
1.92
2.09
2.16
4.12
3.96%
3.91%
—
1.47
FCF per share¥
8.30
8.01
8.92
9.59
10.06
10.23
11.56
12.63
12.65
14.05
4.93
6.91%
6.93%
—
2.07
Dividend per sh¥
7.35
7.31
7.95
8.75
9.30
9.55
9.89
10.29
11.16
12.89
4.38
6.76%
5.94%
—
16.97
Div yield (avg)%
20.15
19.12
17.97
20.06
19.81
22.49
21.09
19.46
21.43
19.67
19.18
21.09
19.93
38
21.25
Payout ratio%
2.74
4.74
3.56
6.27
7.70
8.79
9.21
9.34
11.86
13.22
19.28
9.34
8.24
80
265.3
Shares (diluted)M
299.2
288.4
287.4
294.9
324.3
337.0
374.8
407.3
398.1
443.7
261.5
6.47%
3.66%
72
2.25
Buyback yield%
7.45
5.05
5.07
3.52
3.07
0.66
0.40
0.40
0.40
0.40
11.82
0.40
1.86
48
0.120
D/E ratiox
1.288
1.218
1.086
0.962
0.888
0.923
1.027
1.019
1.135
1.178
1.630
1.027
1.057
62
2.413
Enterprise value¥B
0.252
0.252
0.273
0.297
0.318
0.314
0.312
0.339
0.373
0.417
1.061
5.53%
6.26%
43
0.488
LT debt¥B
0.510
0.514
0.463
0.409
0.379
0.399
0.407
0.369
0.316
0.341
2.595
(2.12%)
(3.65%)
9
Revenue
¥3.848B
3.30%
1.00×
Cost of revenue
¥2.291B
3.32%
1.00×
Operating expenses
¥756.6M
3.50%
1.02×
Spread over hurdle
11.03%