0.715
Revenue¥B
1.605
1.704
1.763
1.863
1.920
2.024
2.080
2.161
2.221
2.372
0.751
4.32%
4.58%
14
17.25
Revenue growth%
17.60
19.61
22.52
25.41
26.44
26.66
25.71
27.46
29.03
28.04
11.00
27.46
26.08
50
24.52
Gross margin%
6.43
7.74
5.73
4.47
7.46
6.99
4.71
5.13
2.62
2.65
28.13
4.71
5.43
77
29.82
Operating margin%
17.43
18.06
20.49
19.52
16.55
15.60
17.23
18.81
20.96
23.87
20.71
18.81
18.44
37
2.20
Net margin%
6.29
9.20
6.75
9.10
10.39
11.05
12.19
13.89
15.53
16.06
6.15
13.89
10.72
20
24.71
P/E ratio (avg)x
14.90
14.26
15.94
15.51
16.42
17.83
16.60
18.01
17.74
20.11
17.97
17.83
16.51
45
33.75
EV/EBITx
18.04
18.90
16.91
16.93
18.41
16.89
16.96
16.59
16.22
16.63
28.14
16.63
16.92
84
25.04
FCF yield (avg)%
18.50
16.19
15.18
16.81
17.35
19.31
21.13
20.03
20.20
18.36
19.23
20.03
18.43
10
9.73
FCF margin%
18.07
16.97
19.56
21.78
24.24
24.62
24.59
27.26
29.33
30.87
20.69
27.26
24.41
72
0.960
FCF / Net incomex
0.508
0.603
0.586
0.676
0.786
0.920
0.953
1.035
1.143
1.294
0.822
1.035
0.853
84
27.28
ROIC%
12.69
12.07
11.04
10.48
11.33
9.77
7.98
6.77
5.11
2.73
28.84
6.77
10.12
65
3.10
Return on equity%
24.99
25.58
23.61
24.87
24.77
23.91
25.53
26.66
26.35
29.07
8.54
26.35
25.26
52
20.46
Return on assets%
20.60
20.61
20.43
18.05
15.41
13.84
12.24
13.35
14.70
15.22
13.93
13.84
15.32
56
1.53
EPS¥
5.06
5.81
5.99
7.06
7.15
7.20
7.59
9.05
9.12
10.85
1.70
8.71%
8.03%
—
24.86
EPS growth%
9.58
6.87
4.51
3.48
6.06
7.88
5.74
8.69
7.42
4.99
13.28
7.42
6.46
57
4.20
Bookvalue per sh¥
2.33
2.15
2.37
2.29
2.48
2.39
2.10
2.14
2.16
2.05
3.25
(3.76%)
(1.21%)
—
1.76
FCF per share¥
4.73
4.60
4.66
5.10
5.57
5.16
5.47
5.97
6.21
6.46
2.06
3.00%
1.76%
—
2.51
Dividend per sh¥
2.69
3.03
2.83
2.66
2.78
2.57
2.82
3.21
3.14
2.89
2.90
0.76%
—
—
12.83
Div yield (avg)%
23.11
21.92
23.81
20.86
18.56
19.09
18.69
16.68
19.49
20.35
7.72
19.09
19.92
61
5.94
Payout ratio%
9.83
7.61
5.97
3.98
1.67
3.10
0.92
0.40
0.40
1.87
10.49
0.92
2.49
58
377.8
Shares (diluted)M
395.9
400.7
385.4
369.7
413.3
437.9
415.8
434.2
399.1
392.1
361.4
(1.05%)
0.48%
13
6.85
Buyback yield%
9.15
10.95
9.90
7.40
5.01
3.13
3.06
3.81
1.52
0.54
9.21
3.06
4.41
40
1.491
D/E ratiox
0.198
0.185
0.173
0.169
0.177
0.186
0.179
0.194
0.178
0.180
0.417
0.180
0.180
53
0.293
Enterprise value¥B
0.284
0.324
0.334
0.366
0.419
0.472
0.457
0.529
0.560
0.573
1.768
6.45%
7.72%
45
2.198
LT debt¥B
2.271
2.446
2.911
3.307
3.583
3.567
4.050
4.174
4.233
4.491
0.977
4.62%
7.48%
68
Revenue
¥2.372B
4.58%
1.00×
Cost of revenue
¥986.6M
4.52%
0.99×
Operating expenses
¥558.5M
4.71%
1.01×
Goodwill & intangibles
16.09%
Spread over hurdle
39.16%