1.351
Revenue¥B
1.355
1.423
1.514
1.571
1.666
1.771
1.840
1.905
2.034
2.074
1.419
4.47%
4.71%
87
29.78
Revenue growth%
29.76
30.32
29.82
31.49
34.10
37.07
35.22
34.51
35.92
34.87
19.37
35.22
34.30
27
27.39
Gross margin%
6.11
3.16
2.03
4.29
2.39
4.18
1.54
1.07
0.40
1.08
5.53
1.08
2.21
25
26.61
Operating margin%
29.72
29.28
30.52
29.71
28.81
31.60
28.98
28.60
26.53
28.18
9.24
28.60
29.13
42
3.43
Net margin%
23.72
22.76
24.96
22.38
21.50
18.68
16.85
16.43
16.60
14.31
2.11
16.60
20.09
37
23.62
P/E ratio (avg)x
46.06
48.65
53.82
62.53
72.50
80.22
84.30
89.77
98.24
97.77
27.45
89.77
76.36
45
30.89
EV/EBITx
18.63
18.86
19.94
19.52
17.76
16.57
18.05
19.24
18.57
19.82
37.59
18.57
18.75
93
13.77
FCF yield (avg)%
10.13
12.78
12.25
14.77
13.82
11.62
13.46
14.47
15.75
16.96
13.49
14.47
13.64
92
17.23
FCF margin%
30.96
29.78
27.99
30.96
28.06
26.88
29.30
27.79
29.41
28.57
13.11
28.57
28.93
65
1.362
FCF / Net incomex
1.279
1.396
1.599
1.779
1.791
2.039
2.173
2.523
2.538
2.363
0.740
2.363
1.915
59
13.70
ROIC%
18.79
19.93
20.67
23.56
25.84
25.89
27.68
28.85
31.16
33.90
2.32
28.85
25.86
82
8.28
Return on equity%
21.99
19.89
17.95
15.61
14.11
12.53
10.69
12.98
13.67
16.00
12.35
12.98
14.86
71
3.99
Return on assets%
14.38
16.86
14.03
11.08
10.79
10.61
8.51
5.62
4.37
3.41
27.08
5.62
10.70
21
0.94
EPS¥
4.27
4.48
4.73
5.18
5.41
5.17
5.17
5.34
5.69
6.06
0.99
2.29%
4.61%
—
20.09
EPS growth%
22.50
24.27
25.24
23.80
25.37
28.25
28.97
31.13
30.12
27.54
15.84
28.97
26.45
13
1.82
Bookvalue per sh¥
7.57
7.41
7.46
7.30
8.57
9.98
11.60
12.18
12.59
12.24
1.08
7.38%
5.87%
—
4.89
FCF per share¥
2.32
2.52
2.19
2.08
1.98
2.14
1.95
1.98
1.92
1.76
1.07
(2.34%)
(2.15%)
—
3.09
Dividend per sh¥
2.06
1.95
2.07
1.96
1.72
1.50
1.42
1.25
1.13
0.98
1.32
(10.54%)
(7.44%)
—
8.49
Div yield (avg)%
25.93
28.24
29.08
26.25
29.09
30.92
28.75
27.00
25.05
26.90
10.25
27.00
27.62
48
6.64
Payout ratio%
17.44
14.80
13.54
12.05
13.51
13.84
11.73
11.00
12.66
11.40
7.35
11.73
13.08
76
228.6
Shares (diluted)M
300.1
282.2
307.2
342.0
317.7
328.7
325.8
352.2
401.7
386.7
225.1
4.01%
2.28%
60
13.84
Buyback yield%
30.25
30.53
31.70
34.37
35.54
35.35
37.77
35.73
34.89
37.84
5.23
35.73
35.12
16
1.569
D/E ratiox
2.286
2.272
2.567
2.382
2.331
2.310
2.471
2.314
2.107
2.197
1.390
2.310
2.312
55
0.431
Enterprise value¥B
1.873
1.952
2.326
2.774
3.018
3.240
3.151
3.493
3.592
3.604
1.193
3.61%
8.45%
34
268.1
LT debt¥M
184.3
195.5
205.3
196.8
221.2
212.3
226.6
233.4
254.9
295.6
992.2
5.97%
6.24%
62
Revenue
¥2.074B
4.71%
1.00×
Cost of revenue
¥1.238B
4.87%
1.02×
Operating expenses
¥395.5M
4.99%
1.03×
Goodwill & intangibles
17.00%
Spread over hurdle
32.60%