4.583
Revenue¥B
3.861
4.110
4.232
4.333
4.438
4.545
4.745
4.981
5.149
5.310
4.828
3.65%
3.52%
6
7.09
Revenue growth%
17.28
14.48
14.04
14.31
15.95
15.98
18.90
19.21
16.57
14.80
28.15
16.57
15.96
23
4.79
Gross margin%
19.65
17.54
20.27
19.23
18.00
19.34
17.74
15.78
18.24
18.99
2.07
18.24
18.62
30
14.27
Operating margin%
29.61
31.56
29.91
29.03
31.30
30.00
28.85
29.01
29.85
30.60
16.88
29.85
29.88
22
26.27
Net margin%
8.30
8.50
7.48
9.47
8.94
10.05
11.44
12.16
11.49
8.91
26.64
11.44
9.21
65
6.280
P/E ratio (avg)x
25.44
25.92
25.38
24.39
23.83
27.93
31.75
34.30
39.25
43.65
9.029
34.30
26.92
54
35.35
EV/EBITx
12.15
11.63
12.17
13.61
15.61
14.74
14.59
16.25
16.58
18.68
19.86
16.25
14.67
21
17.58
FCF yield (avg)%
27.75
30.31
31.82
34.14
31.45
34.14
31.26
33.17
31.96
34.75
27.08
33.17
31.89
65
19.99
FCF margin%
26.45
27.47
27.37
27.57
26.80
25.73
28.19
28.65
25.77
24.54
2.98
25.77
27.09
47
0.515
FCF / Net incomex
1.236
1.116
1.225
1.228
1.275
1.358
1.455
1.272
1.324
1.265
1.359
1.324
1.268
43
6.80
ROIC%
20.04
21.00
23.01
25.43
25.06
26.30
24.97
26.80
28.75
26.40
23.63
26.40
25.24
31
16.93
Return on equity%
3.54
1.82
3.03
3.27
2.34
1.65
1.07
0.40
0.40
0.40
6.18
0.40
1.73
55
6.63
Return on assets%
28.40
29.30
28.29
27.54
26.40
26.74
26.18
24.15
23.12
20.15
7.50
24.15
26.57
54
5.05
EPS¥
2.53
2.94
3.47
4.06
3.95
4.62
5.03
5.92
6.17
7.30
5.41
13.07%
11.87%
—
22.13
EPS growth%
22.96
21.71
19.37
17.26
15.32
16.14
15.19
14.22
12.52
14.81
5.75
14.81
15.73
38
2.27
Bookvalue per sh¥
8.29
9.55
10.04
10.31
10.98
11.90
14.01
14.90
17.29
17.91
1.37
10.28%
7.89%
—
3.37
FCF per share¥
3.31
3.33
3.82
4.48
4.52
4.87
4.79
5.09
4.82
4.93
3.65
1.73%
3.47%
—
3.28
Dividend per sh¥
1.98
2.19
2.37
2.23
2.16
2.28
2.30
2.70
2.62
2.53
1.86
3.26%
3.42%
—
11.83
Div yield (avg)%
27.65
26.84
25.65
27.68
28.10
25.29
22.30
21.44
19.78
17.57
3.98
21.44
25.47
58
5.17
Payout ratio%
16.76
15.03
15.14
15.23
14.40
13.28
13.97
15.25
18.15
17.37
25.65
15.25
15.18
62
319.3
Shares (diluted)M
458.8
497.3
493.5
571.1
645.6
704.8
736.6
782.3
859.2
872.5
305.5
6.21%
6.21%
75
7.12
Buyback yield%
6.96
6.60
5.89
7.52
9.64
9.64
7.69
6.82
6.07
7.71
13.17
7.69
7.24
14
1.580
D/E ratiox
0.142
0.151
0.174
0.178
0.177
0.187
0.206
0.246
0.287
0.336
0.712
0.246
0.183
77
3.279
Enterprise value¥B
2.388
2.666
2.737
2.622
2.799
2.721
3.109
2.987
2.828
2.810
0.431
0.08%
1.40%
33
5.536
LT debt¥B
5.494
5.888
5.716
5.760
5.917
6.458
6.988
7.021
7.480
7.534
2.785
4.95%
3.77%
34
Revenue
¥5.310B
3.52%
1.00×
Cost of revenue
¥3.414B
3.32%
0.98×
Operating expenses
¥593.0M
4.30%
1.08×
Spread over hurdle
(0.67%)