1.633
Revenue¥B
2.868
2.983
3.059
3.260
3.496
3.602
3.850
3.968
4.192
4.451
1.750
4.95%
5.19%
29
11.92
Revenue growth%
26.73
29.71
27.35
25.75
24.59
22.33
22.33
23.63
22.18
20.04
3.50
22.33
24.11
22
17.48
Gross margin%
7.27
9.85
10.72
9.11
7.44
10.24
10.74
11.68
11.01
12.80
16.75
11.01
10.48
36
11.39
Operating margin%
21.30
22.16
22.93
23.22
21.99
21.03
21.76
24.02
26.56
28.79
29.41
24.02
22.54
51
28.87
Net margin%
2.99
1.33
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
19.92
0.40
0.40
69
29.25
P/E ratio (avg)x
18.77
17.32
16.78
17.40
18.15
18.99
20.95
23.27
25.63
27.88
11.74
23.27
18.88
64
15.25
EV/EBITx
38.36
44.68
46.15
51.85
51.16
52.38
60.20
67.78
66.97
79.10
6.173
66.97
52.11
25
3.33
FCF yield (avg)%
18.31
20.38
20.59
19.12
16.50
17.49
16.25
17.73
18.48
18.80
21.14
17.73
18.40
56
2.69
FCF margin%
21.29
24.08
21.17
20.15
21.41
21.97
24.33
24.24
23.45
25.29
12.42
24.24
22.71
58
1.235
FCF / Net incomex
1.440
1.592
1.772
2.122
2.473
2.713
3.003
3.519
4.055
4.498
0.172
3.519
2.593
57
2.39
ROIC%
30.79
31.59
29.25
30.38
31.30
31.15
31.09
33.42
35.42
36.09
22.90
33.42
31.23
64
29.24
Return on equity%
15.45
17.74
18.85
18.02
16.48
13.78
13.34
13.94
11.91
10.57
6.27
13.34
14.70
21
13.68
Return on assets%
21.58
23.77
26.45
26.51
25.36
24.00
22.94
23.52
26.07
28.10
4.32
24.00
24.68
32
0.90
EPS¥
1.42
1.41
1.40
1.38
1.59
1.78
1.80
1.93
2.22
2.32
0.98
7.88%
6.36%
—
27.96
EPS growth%
9.28
7.69
8.72
11.11
9.69
9.86
10.03
8.06
7.72
10.51
24.15
9.86
9.49
91
0.96
Bookvalue per sh¥
1.16
1.23
1.28
1.44
1.42
1.56
1.74
2.01
2.17
2.11
0.20
8.25%
7.09%
—
0.68
FCF per share¥
0.95
0.85
0.80
0.85
0.77
0.80
0.71
0.65
0.60
0.59
1.03
(4.95%)
(5.86%)
—
0.64
Dividend per sh¥
1.36
1.58
1.74
2.02
2.08
2.34
2.54
2.47
2.45
2.52
0.82
3.91%
6.12%
—
19.66
Div yield (avg)%
33.24
32.14
32.78
30.32
30.34
27.85
29.07
31.19
29.63
30.34
20.23
29.63
30.34
26
27.79
Payout ratio%
9.58
8.08
10.05
8.67
11.36
11.26
11.25
11.75
12.16
14.01
3.22
11.75
11.25
39
1.675
Shares (diluted)B
1.383
1.404
1.525
1.460
1.571
1.614
1.685
1.681
1.810
1.879
1.592
3.65%
1.78%
22
19.96
Buyback yield%
1.87
0.40
0.40
2.28
1.03
0.40
0.40
0.40
3.33
5.16
2.07
0.40
0.72
86
1.785
D/E ratiox
0.898
0.977
1.025
1.130
1.132
1.233
1.397
1.538
1.588
1.551
1.461
1.538
1.182
48
1.511
Enterprise value¥B
4.301
3.996
4.581
4.746
4.889
4.684
5.344
5.197
5.658
5.972
3.716
4.08%
4.47%
24
2.832
LT debt¥B
0.927
1.103
1.161
1.255
1.305
1.402
1.580
1.775
2.151
2.228
5.260
11.29%
9.58%
29
Revenue
¥4.451B
5.19%
1.00×
Cost of revenue
¥2.499B
4.90%
0.97×
Operating expenses
¥528.3M
5.81%
1.06×
Goodwill & intangibles
14.60%
Spread over hurdle
13.66%