4.376
Revenue¥B
3.526
3.807
4.178
4.535
4.785
5.027
5.457
5.849
6.418
6.897
4.480
7.59%
7.56%
87
10.81
Revenue growth%
11.70
8.95
6.13
3.69
6.14
3.87
3.20
5.58
5.18
2.54
27.54
3.87
5.38
46
11.49
Gross margin%
26.46
24.39
24.94
25.73
24.74
22.11
21.78
22.87
25.11
22.73
23.03
22.73
24.57
41
21.02
Operating margin%
32.70
33.13
35.40
37.80
39.85
40.46
41.53
38.91
37.77
38.33
9.41
38.91
38.06
82
6.63
Net margin%
30.80
28.82
29.12
30.35
27.65
25.02
25.32
22.96
22.84
20.23
24.23
22.96
26.49
15
18.10
P/E ratio (avg)x
24.45
23.52
23.64
25.08
29.11
30.40
30.21
33.97
39.25
38.18
17.58
33.97
29.66
85
31.53
EV/EBITx
11.28
12.02
13.87
13.85
14.90
14.90
14.35
13.51
12.56
13.82
36.79
13.82
13.84
58
12.39
FCF yield (avg)%
6.41
7.30
9.89
9.44
7.12
6.74
7.62
10.38
9.66
8.55
28.07
8.55
8.08
53
14.08
FCF margin%
19.03
18.38
16.78
15.92
18.39
16.55
16.25
16.90
16.89
18.46
28.27
16.89
16.89
72
1.582
FCF / Net incomex
1.322
1.349
1.342
1.493
1.564
1.574
1.483
1.594
1.674
1.543
1.257
1.574
1.518
63
12.91
ROIC%
30.37
29.07
30.16
27.27
27.69
30.19
28.49
25.86
26.51
24.80
13.03
26.51
28.09
22
17.22
Return on equity%
20.63
18.42
16.03
17.88
15.92
12.93
10.49
12.67
10.77
12.73
2.82
12.67
14.42
30
28.48
Return on assets%
19.28
17.79
14.82
16.11
14.48
12.07
11.96
10.13
9.90
9.89
10.31
10.13
13.28
82
1.56
EPS¥
3.28
3.51
4.24
4.63
5.04
5.44
5.44
5.51
6.62
7.92
1.70
9.46%
11.27%
—
10.77
EPS growth%
8.47
9.15
7.06
7.02
8.07
9.48
7.84
8.13
7.10
8.51
18.13
8.13
8.10
60
1.61
Bookvalue per sh¥
1.24
1.17
1.16
1.21
1.29
1.41
1.61
1.73
1.66
1.62
1.97
4.66%
3.43%
—
1.93
FCF per share¥
0.67
0.65
0.60
0.57
0.56
0.57
0.63
0.60
0.61
0.60
3.12
1.23%
(1.89%)
—
0.76
Dividend per sh¥
4.99
5.69
6.54
6.95
6.79
7.89
8.59
9.24
10.03
10.41
3.20
8.90%
8.69%
—
27.84
Div yield (avg)%
21.11
22.76
24.34
21.55
23.78
22.62
21.57
22.36
21.04
20.76
16.91
21.57
21.97
21
18.97
Payout ratio%
18.78
19.80
17.26
17.78
16.80
18.68
16.26
17.47
14.53
14.83
28.05
16.26
17.37
69
1.021
Shares (diluted)B
1.563
1.716
1.939
2.288
2.566
2.688
3.202
3.598
4.179
4.667
1.056
12.71%
13.01%
60
19.31
Buyback yield%
19.93
17.47
18.34
20.54
21.27
20.61
22.16
20.06
22.42
23.21
20.24
22.16
20.57
15
0.306
D/E ratiox
1.683
1.737
1.772
1.596
1.741
1.637
1.591
1.702
1.855
1.894
0.144
1.702
1.720
48
2.874
Enterprise value¥B
6.348
5.986
6.160
5.948
6.812
7.205
6.885
7.429
7.183
8.024
2.391
3.33%
3.28%
34
5.948
LT debt¥B
5.832
6.599
7.761
8.114
9.199
9.017
10.27
12.15
13.99
14.09
4.919
8.90%
10.55%
73
Revenue
¥6.897B
7.56%
1.00×
Cost of revenue
¥4.828B
7.57%
1.00×
Operating expenses
¥1.393B
8.01%
1.04×
Spread over hurdle
(1.91%)