0.444
Revenue¥B
1.115
1.174
1.229
1.306
1.405
1.491
1.605
1.699
1.841
1.967
0.471
6.97%
6.38%
70
23.30
Revenue growth%
12.90
14.67
11.85
10.65
9.62
6.62
8.54
9.48
9.99
9.14
4.01
9.14
9.80
50
5.29
Gross margin%
30.18
30.44
29.32
29.85
29.29
29.57
27.59
24.88
23.33
25.64
16.80
25.64
29.30
60
3.95
Operating margin%
22.82
25.74
25.88
25.03
25.34
24.60
26.07
26.26
25.19
25.25
13.19
25.25
25.30
32
13.96
Net margin%
26.23
25.15
25.01
26.13
26.81
24.05
21.28
19.62
21.62
19.74
19.88
21.28
24.53
55
24.34
P/E ratio (avg)x
21.34
21.43
24.30
26.73
25.69
25.37
24.21
24.52
26.48
26.56
12.85
25.37
24.95
88
7.193
EV/EBITx
19.13
20.65
20.32
19.55
19.89
20.31
20.51
21.86
20.07
20.95
10.16
20.51
20.32
78
29.92
FCF yield (avg)%
4.78
5.87
4.82
7.50
6.15
7.47
9.67
10.72
8.23
10.36
25.74
9.67
7.48
59
4.83
FCF margin%
31.74
29.63
30.13
32.95
32.87
32.79
34.10
32.02
31.45
28.52
14.92
32.02
31.88
8
1.542
FCF / Net incomex
0.807
0.890
0.887
0.838
0.807
0.725
0.659
0.637
0.593
0.545
0.482
0.637
0.766
24
10.46
ROIC%
7.36
6.25
5.16
7.06
9.00
11.32
11.65
14.46
16.30
15.61
4.09
14.46
10.16
47
14.88
Return on equity%
19.94
18.58
20.96
18.82
20.38
18.85
17.40
14.51
17.30
20.17
20.73
17.40
18.83
29
9.26
Return on assets%
21.89
21.96
19.53
21.87
20.00
17.70
19.08
21.79
19.43
18.23
18.70
19.08
19.76
26
1.26
EPS¥
2.10
2.19
2.42
2.41
2.45
2.20
2.26
2.45
2.53
2.27
1.40
(1.57%)
(0.29%)
—
3.10
EPS growth%
29.60
32.37
31.44
32.14
32.62
33.84
32.98
31.08
31.48
33.09
20.07
32.98
32.26
74
1.59
Bookvalue per sh¥
2.44
2.50
2.39
2.09
1.81
1.70
1.48
1.56
1.50
1.61
1.02
(2.33%)
(4.67%)
—
2.64
FCF per share¥
2.71
2.95
2.91
3.11
3.06
3.09
3.40
3.40
3.85
4.51
2.06
8.06%
5.48%
—
3.01
Dividend per sh¥
0.58
0.60
0.60
0.66
0.72
0.76
0.84
0.94
0.92
0.90
2.30
4.58%
4.39%
—
27.86
Div yield (avg)%
4.76
5.42
6.94
7.08
6.29
6.59
8.01
6.55
5.29
6.90
10.89
6.59
6.57
68
3.43
Payout ratio%
24.48
21.86
20.43
22.35
21.48
24.40
26.71
29.54
29.66
32.26
21.60
29.54
24.44
29
172.7
Shares (diluted)M
218.7
232.2
263.5
304.3
331.3
340.4
359.7
339.8
390.6
413.3
175.0
4.52%
6.04%
75
18.93
Buyback yield%
22.00
23.48
24.39
25.76
25.31
27.68
28.97
29.91
28.76
26.83
7.23
28.76
26.29
15
0.174
D/E ratiox
1.261
1.111
1.006
0.993
0.881
0.943
1.013
1.080
0.980
1.097
0.302
1.013
1.009
38
1.549
Enterprise value¥B
1.033
1.165
1.287
1.295
1.351
1.375
1.280
1.269
1.276
1.332
0.802
(0.29%)
3.15%
53
1.116
LT debt¥B
1.215
1.400
1.607
1.630
1.688
1.906
2.002
1.959
1.862
1.985
1.651
3.30%
6.68%
85
Revenue
¥1.967B
6.38%
1.00×
Cost of revenue
¥1.306B
6.65%
1.03×
Operating expenses
¥331.2M
6.29%
0.99×
Goodwill & intangibles
13.93%
Spread over hurdle
(2.56%)