1.362
Revenue¥B
1.714
1.818
1.936
2.032
2.114
2.265
2.387
2.528
2.615
2.812
1.522
5.87%
5.51%
48
2.65
Revenue growth%
16.28
16.86
17.32
16.32
16.52
14.81
17.02
14.02
13.41
14.95
9.43
14.81
16.30
16
10.38
Gross margin%
6.67
4.81
4.12
6.18
7.13
9.41
9.39
11.46
13.43
11.81
12.73
11.46
8.26
12
11.09
Operating margin%
16.16
16.94
19.13
19.79
20.05
17.93
20.64
18.61
17.18
15.50
7.77
17.93
18.27
52
29.70
Net margin%
0.40
1.77
3.68
1.52
3.59
3.05
1.62
0.40
2.61
3.93
10.71
2.61
2.19
83
17.01
P/E ratio (avg)x
46.37
43.18
49.95
57.60
57.74
61.66
60.46
58.94
58.52
55.10
23.07
58.94
57.67
60
32.32
EV/EBITx
23.28
21.62
19.95
21.02
20.86
19.35
16.65
16.10
13.83
13.24
34.90
16.10
19.65
43
13.10
FCF yield (avg)%
26.47
27.94
30.68
32.39
29.99
27.27
27.94
30.23
28.87
26.42
28.14
27.94
28.41
16
11.83
FCF margin%
5.62
8.25
10.11
8.90
8.83
8.80
11.66
8.90
9.40
7.66
29.10
8.90
8.86
11
1.512
FCF / Net incomex
0.333
0.349
0.360
0.389
0.441
0.439
0.517
0.588
0.691
0.815
1.567
0.588
0.440
61
24.62
ROIC%
19.45
19.70
20.36
18.19
20.08
20.21
18.09
18.77
19.38
17.28
9.80
18.77
19.42
93
13.43
Return on equity%
26.32
23.72
25.90
24.52
22.34
20.46
22.81
21.05
18.26
20.08
26.54
20.46
22.58
30
3.29
Return on assets%
18.08
19.59
19.38
19.59
19.47
19.80
20.11
21.35
20.88
23.50
27.49
20.88
19.69
28
1.51
EPS¥
1.23
1.28
1.21
1.15
1.28
1.29
1.28
1.29
1.27
1.39
1.64
1.57%
2.31%
—
10.00
EPS growth%
10.44
10.09
8.39
6.06
3.92
6.40
8.34
6.69
6.99
8.28
11.99
6.99
7.63
69
1.16
Bookvalue per sh¥
2.71
2.69
2.91
3.08
3.12
3.22
3.66
3.97
4.44
4.61
0.68
8.13%
6.79%
—
0.53
FCF per share¥
2.73
2.87
2.74
2.79
2.91
3.27
3.71
3.79
3.70
3.71
2.01
4.95%
3.39%
—
0.35
Dividend per sh¥
1.05
0.96
0.87
0.89
0.93
0.99
0.85
0.76
0.71
0.63
0.46
(7.56%)
(6.49%)
—
6.50
Div yield (avg)%
27.01
26.14
28.44
30.86
31.08
30.54
31.54
32.87
30.45
29.45
7.47
30.54
30.50
25
5.01
Payout ratio%
6.44
6.93
8.34
6.46
7.63
8.36
8.05
10.09
7.35
8.02
7.31
8.05
7.83
74
297.7
Shares (diluted)M
330.1
356.2
352.0
386.5
394.0
441.0
425.3
459.8
426.0
486.2
284.1
4.29%
3.29%
26
20.60
Buyback yield%
30.36
32.02
32.04
32.68
34.84
36.60
39.38
38.62
38.62
40.16
11.90
38.62
35.72
32
1.783
D/E ratiox
1.121
1.261
1.312
1.473
1.701
1.813
1.915
2.136
2.283
2.628
0.442
2.136
1.757
77
578.8
Enterprise value¥M
282.2
244.5
226.1
244.7
212.4
200.5
203.4
186.7
189.0
191.9
614.3
(2.00%)
(3.81%)
8
0.750
LT debt¥B
1.331
1.401
1.505
1.528
1.647
1.904
1.982
2.378
2.586
2.784
0.684
11.07%
7.68%
59
Revenue
¥2.812B
5.51%
1.00×
Cost of revenue
¥1.924B
5.56%
1.00×
Operating expenses
¥363.3M
5.34%
0.98×
Goodwill & intangibles
16.05%
Spread over hurdle
(3.38%)