1.420
Revenue¥B
3.689
3.697
3.699
3.793
3.871
3.995
4.188
4.389
4.425
4.503
1.462
3.07%
2.40%
34
15.44
Revenue growth%
20.88
18.52
19.51
19.77
19.25
20.21
22.65
20.09
19.16
21.19
12.34
20.21
19.93
12
17.40
Gross margin%
2.74
2.31
4.81
3.42
2.38
0.40
0.40
0.40
2.92
1.25
17.36
0.40
2.34
64
8.55
Operating margin%
28.06
26.90
29.12
30.10
28.01
28.69
28.47
26.22
25.31
25.91
6.39
26.22
28.04
72
8.36
Net margin%
6.31
9.15
11.70
10.97
12.87
12.01
13.48
14.85
16.88
19.58
6.60
14.85
12.44
59
22.09
P/E ratio (avg)x
42.67
39.48
39.25
43.07
44.28
42.18
40.48
38.28
39.77
40.09
37.15
40.09
40.29
79
30.56
EV/EBITx
24.16
27.06
30.01
34.08
34.11
32.70
37.23
35.14
36.63
35.44
16.82
35.44
34.10
64
15.12
FCF yield (avg)%
28.04
26.72
27.44
25.39
23.43
25.76
25.18
23.44
22.40
22.99
29.90
23.44
25.28
36
24.02
FCF margin%
1.06
0.72
1.32
0.40
0.55
2.41
0.40
2.68
4.44
2.44
10.80
2.44
1.19
86
0.948
FCF / Net incomex
1.355
1.404
1.549
1.564
1.636
1.678
1.705
1.971
2.046
2.370
1.279
1.971
1.657
11
14.36
ROIC%
15.51
17.61
18.06
18.93
15.97
15.29
15.42
17.80
16.87
14.88
13.09
15.42
16.42
42
4.36
Return on equity%
22.58
25.21
28.19
29.88
31.28
33.75
34.80
33.17
31.88
31.65
19.96
33.17
31.46
71
5.57
Return on assets%
1.67
3.53
5.21
5.64
7.02
4.96
7.27
6.30
5.69
3.94
24.69
5.69
5.43
76
0.82
EPS¥
0.94
0.94
0.91
1.09
1.11
1.32
1.58
1.63
1.87
2.20
0.87
14.58%
8.88%
—
22.87
EPS growth%
20.58
17.98
19.36
18.68
21.52
22.96
24.95
27.65
25.10
25.69
23.72
25.10
22.24
52
0.86
Bookvalue per sh¥
0.98
1.04
1.10
1.04
1.23
1.34
1.33
1.44
1.69
1.61
1.07
5.62%
6.33%
—
0.65
FCF per share¥
0.71
0.66
0.73
0.71
0.65
0.67
0.62
0.57
0.58
0.61
0.58
(1.26%)
(0.61%)
—
0.34
Dividend per sh¥
1.49
1.50
1.62
1.65
1.96
2.20
2.13
2.53
2.96
3.02
1.09
9.01%
7.46%
—
4.97
Div yield (avg)%
13.79
13.37
13.30
13.67
15.03
16.68
18.29
17.99
19.18
20.01
28.59
18.29
15.85
58
20.70
Payout ratio%
6.37
7.13
5.35
3.00
5.81
4.05
2.93
5.06
6.71
9.50
2.67
5.06
5.58
48
1.783
Shares (diluted)B
1.249
1.348
1.325
1.363
1.356
1.219
1.165
1.074
0.952
0.983
1.768
(6.23%)
(2.87%)
75
11.67
Buyback yield%
14.55
15.57
12.62
12.64
12.70
9.88
7.69
6.28
6.08
4.90
26.82
6.28
11.25
47
0.384
D/E ratiox
1.617
1.732
1.880
1.935
1.849
2.128
2.257
2.647
2.678
3.088
0.201
2.647
2.031
38
2.764
Enterprise value¥B
3.345
3.730
3.949
3.794
4.020
3.831
3.610
3.953
4.320
4.621
2.168
2.82%
4.35%
79
2.772
LT debt¥B
2.697
2.448
2.563
2.227
2.163
1.972
2.045
2.126
2.303
2.253
2.341
0.82%
(3.13%)
80
Revenue
¥4.503B
2.40%
1.00×
Cost of revenue
¥2.169B
2.52%
1.01×
Operating expenses
¥969.8M
2.26%
0.99×
Goodwill & intangibles
20.54%
Spread over hurdle
27.70%