1.339
Revenue¥B
1.079
1.144
1.191
1.254
1.341
1.409
1.459
1.564
1.659
1.776
1.369
5.79%
5.63%
58
9.24
Revenue growth%
9.75
7.17
6.03
8.34
8.56
8.04
10.03
7.89
8.76
11.33
23.92
8.76
8.45
63
2.94
Gross margin%
9.81
10.47
10.86
7.92
7.87
5.79
6.58
9.29
7.53
4.95
29.08
6.58
7.90
13
6.49
Operating margin%
16.76
18.53
18.54
17.30
18.15
19.22
19.91
21.56
24.47
24.06
26.99
21.56
18.88
14
23.33
Net margin%
3.38
1.99
2.95
5.35
6.49
8.09
5.99
3.05
5.18
5.01
20.48
5.18
5.09
80
30.73
P/E ratio (avg)x
32.14
31.22
29.05
31.74
34.03
37.06
37.62
37.34
34.81
39.17
16.15
37.34
34.42
56
30.60
EV/EBITx
21.72
21.94
23.62
23.05
22.25
24.95
25.40
27.76
30.58
30.44
22.28
27.76
24.28
91
7.39
FCF yield (avg)%
22.14
20.88
19.35
16.64
19.27
21.09
18.30
19.29
18.85
16.42
17.65
18.85
19.28
94
8.96
FCF margin%
19.72
17.38
15.17
17.85
17.06
19.11
18.48
15.66
14.04
13.23
14.52
15.66
17.22
74
1.601
FCF / Net incomex
0.955
1.014
1.194
1.369
1.646
1.860
1.861
2.078
2.371
2.393
0.527
2.078
1.753
24
28.61
ROIC%
4.36
5.76
4.03
5.15
5.69
3.74
5.26
5.32
5.55
6.63
15.50
5.32
5.29
7
11.25
Return on equity%
20.53
20.94
19.13
17.99
15.72
16.43
13.82
13.16
10.66
7.70
14.50
13.16
16.07
16
17.59
Return on assets%
17.12
17.00
16.92
17.62
18.64
17.97
16.54
15.80
12.87
11.40
3.06
15.80
16.96
90
3.36
EPS¥
5.35
5.71
5.98
6.22
6.18
6.06
6.48
7.62
8.06
8.67
3.57
7.02%
5.48%
—
12.82
EPS growth%
13.17
11.19
12.76
10.55
12.27
11.86
13.85
11.49
10.29
11.93
14.63
11.86
11.90
31
0.80
Bookvalue per sh¥
1.82
2.05
2.14
2.28
2.28
2.38
2.33
2.48
2.71
2.42
1.61
1.27%
3.41%
—
2.20
FCF per share¥
0.85
0.79
0.76
0.80
0.77
0.71
0.78
0.71
0.71
0.68
0.58
(2.58%)
(3.03%)
—
1.34
Dividend per sh¥
2.71
3.05
3.17
3.12
3.48
3.62
3.91
4.13
4.49
4.39
2.56
4.76%
5.12%
—
24.98
Div yield (avg)%
19.86
17.09
16.69
14.65
17.35
16.82
19.56
20.98
23.05
22.81
9.14
20.98
18.46
55
8.25
Payout ratio%
13.58
15.90
16.92
18.16
20.38
19.86
18.99
16.17
13.94
16.00
26.06
16.17
16.55
62
315.1
Shares (diluted)M
224.0
199.2
194.7
192.5
197.7
219.1
205.6
218.9
229.3
256.9
320.7
5.37%
0.41%
35
28.70
Buyback yield%
19.91
19.44
17.40
16.81
17.14
17.29
15.80
14.42
15.06
18.02
12.83
15.80
17.22
90
0.731
D/E ratiox
1.211
1.253
1.472
1.431
1.670
1.913
2.236
2.400
2.570
2.996
1.644
2.400
1.792
78
1.113
Enterprise value¥B
2.076
2.337
2.711
2.877
2.715
2.602
2.530
2.575
2.959
3.094
1.716
2.65%
5.54%
69
1.263
LT debt¥B
1.546
1.512
1.525
1.627
1.834
2.053
2.234
2.267
2.380
2.555
0.769
6.86%
6.12%
69
Revenue
¥1.776B
5.63%
1.00×
Cost of revenue
¥1.243B
5.71%
1.01×
Operating expenses
¥369.7M
5.49%
0.99×
Goodwill & intangibles
17.61%
Spread over hurdle
(1.80%)