1.327
Revenue¥B
2.845
3.119
3.417
3.607
3.912
4.196
4.571
4.882
5.150
5.531
1.398
7.17%
7.91%
45
18.19
Revenue growth%
10.41
10.71
9.36
11.34
8.36
7.80
5.85
3.59
1.05
0.61
7.53
3.59
8.08
87
23.73
Gross margin%
20.75
19.51
20.61
22.84
20.58
22.52
23.45
24.25
23.77
23.16
28.98
23.45
22.68
90
3.79
Operating margin%
22.99
22.51
25.46
28.10
30.60
30.57
31.00
32.31
32.88
31.74
26.15
31.74
30.59
18
9.84
Net margin%
17.96
15.94
14.77
14.58
13.77
16.42
13.86
12.54
12.01
10.98
13.14
12.54
14.22
62
8.061
P/E ratio (avg)x
11.09
11.31
10.73
11.21
11.54
13.53
13.13
12.88
14.94
16.39
30.61
13.53
12.21
89
17.71
EV/EBITx
25.61
26.99
25.79
24.70
27.02
28.70
33.32
33.56
34.30
39.15
29.29
33.56
27.86
90
7.44
FCF yield (avg)%
15.43
12.85
14.89
13.44
11.47
12.10
15.09
14.20
12.47
9.50
15.05
12.47
13.14
35
15.59
FCF margin%
8.17
8.47
8.96
8.83
10.50
11.27
12.46
13.13
12.90
11.14
3.13
12.46
10.82
94
0.411
FCF / Net incomex
2.777
3.135
3.479
3.706
4.430
4.867
5.906
6.251
6.236
7.385
1.359
6.236
4.648
60
26.18
ROIC%
11.99
14.81
14.38
13.93
13.98
13.28
13.67
11.74
10.64
12.45
9.30
12.45
13.47
43
19.80
Return on equity%
24.72
27.59
26.28
26.63
27.98
25.92
23.52
22.28
21.57
18.70
29.04
22.28
25.32
16
12.00
Return on assets%
28.17
27.86
25.72
27.45
26.10
24.04
24.22
25.65
28.46
27.90
13.52
25.65
26.78
46
1.98
EPS¥
0.74
0.81
0.79
0.72
0.71
0.77
0.79
0.75
0.79
0.80
2.10
2.45%
1.24%
—
8.66
EPS growth%
20.26
17.41
16.24
18.74
17.92
16.56
17.87
17.45
17.97
17.96
27.95
17.87
17.90
7
0.83
Bookvalue per sh¥
2.42
2.17
2.36
2.47
2.46
2.45
2.23
2.42
2.18
2.20
1.26
(2.19%)
(1.16%)
—
2.50
FCF per share¥
2.42
2.48
2.71
2.47
2.26
2.45
2.20
2.05
1.95
1.71
1.35
(5.43%)
(3.90%)
—
2.42
Dividend per sh¥
0.84
0.96
0.96
0.91
0.88
0.99
0.96
0.97
0.90
0.98
0.44
2.33%
2.18%
—
23.99
Div yield (avg)%
9.46
10.85
9.60
9.57
7.32
9.54
8.59
7.57
9.79
9.17
15.69
9.17
9.50
71
23.48
Payout ratio%
28.92
28.33
31.17
33.67
30.81
28.14
26.19
24.79
26.37
26.35
18.80
26.35
28.23
52
707.1
Shares (diluted)M
669.4
682.5
714.8
623.9
622.1
621.1
552.1
591.6
531.0
567.9
707.7
(1.81%)
(2.42%)
48
3.76
Buyback yield%
3.34
0.88
2.16
4.62
3.46
3.44
1.70
0.40
2.42
1.18
7.80
1.70
2.29
15
0.208
D/E ratiox
0.365
0.404
0.406
0.451
0.489
0.498
0.490
0.572
0.672
0.756
1.034
0.572
0.490
51
5.465
Enterprise value¥B
6.883
7.199
8.434
8.610
9.850
10.33
10.12
10.20
9.965
11.35
0.926
2.87%
6.69%
62
0.808
LT debt¥B
5.703
5.680
5.332
4.664
4.715
4.957
5.455
5.121
4.539
4.985
5.070
1.12%
(1.43%)
64
Revenue
¥5.531B
7.91%
1.00×
Cost of revenue
¥2.815B
7.80%
0.99×
Operating expenses
¥1.357B
8.40%
1.05×
Goodwill & intangibles
19.00%
Property and equipment
17.90%
Spread over hurdle
78.73%