1.739
Revenue¥B
2.410
2.481
2.648
2.792
2.915
2.998
3.157
3.264
3.492
3.746
1.808
5.14%
4.97%
63
22.79
Revenue growth%
28.70
26.33
25.56
26.84
26.07
27.25
24.29
26.87
26.37
23.91
13.16
26.37
26.35
81
19.96
Gross margin%
24.92
23.92
21.14
18.48
19.93
21.50
19.19
17.02
18.84
18.62
22.30
18.84
19.56
62
18.03
Operating margin%
31.42
30.86
32.07
31.82
29.86
30.50
33.37
31.19
31.70
31.64
28.41
31.64
31.53
58
15.24
Net margin%
10.27
8.99
10.19
10.08
7.82
6.55
8.74
9.01
9.67
10.16
25.86
9.01
9.34
9
37.94
P/E ratio (avg)x
30.14
30.18
31.51
31.70
36.23
39.33
42.47
41.52
40.30
43.90
15.23
41.52
37.78
6
30.25
EV/EBITx
21.30
20.78
20.96
19.97
20.20
20.72
22.56
23.71
24.96
26.47
37.01
23.71
21.13
20
10.31
FCF yield (avg)%
17.73
20.17
17.79
15.31
15.92
18.49
19.89
18.60
21.10
22.88
14.53
19.89
18.54
13
25.38
FCF margin%
19.14
19.68
17.45
14.50
12.95
15.57
14.92
17.91
19.06
16.25
18.51
16.25
16.85
31
1.105
FCF / Net incomex
0.557
0.561
0.631
0.659
0.649
0.728
0.692
0.777
0.831
0.967
0.161
0.777
0.676
15
10.78
ROIC%
11.60
10.01
12.20
9.21
9.02
10.15
7.33
7.72
9.28
6.87
21.09
7.72
9.25
64
12.41
Return on equity%
30.82
30.92
33.59
36.00
35.81
36.18
35.48
34.86
34.67
37.34
4.77
35.48
35.17
84
21.19
Return on assets%
16.74
16.46
19.10
19.34
18.69
21.17
24.15
25.17
25.28
28.03
23.33
25.17
20.26
13
2.56
EPS¥
3.04
3.43
4.04
4.50
5.04
6.10
7.06
8.47
9.31
9.15
2.71
12.66%
13.67%
—
16.10
EPS growth%
9.20
9.45
7.30
7.48
7.51
9.82
8.79
10.74
12.87
15.76
14.08
10.74
9.33
23
1.43
Bookvalue per sh¥
1.49
1.48
1.59
1.66
1.82
1.85
2.02
2.30
2.46
2.78
1.92
8.84%
6.78%
—
2.11
FCF per share¥
1.02
1.10
1.02
1.01
1.07
1.10
1.19
1.26
1.33
1.21
0.68
2.59%
2.82%
—
1.46
Dividend per sh¥
3.14
3.40
3.86
4.29
4.37
4.76
5.01
5.19
5.17
6.00
1.06
6.55%
8.27%
—
28.48
Div yield (avg)%
22.90
24.52
22.42
22.13
21.73
21.98
24.50
23.08
21.13
19.69
16.58
21.98
22.27
32
16.95
Payout ratio%
27.65
25.20
28.19
28.38
28.49
31.37
32.89
35.65
36.06
37.38
19.99
35.65
29.93
80
0.789
Shares (diluted)B
1.096
1.257
1.369
1.285
1.393
1.493
1.656
1.668
1.596
1.808
0.776
5.35%
4.99%
64
20.24
Buyback yield%
29.64
28.28
26.32
27.28
25.67
26.52
29.08
27.54
24.55
24.10
28.22
26.52
26.90
86
0.442
D/E ratiox
1.240
1.394
1.424
1.349
1.368
1.532
1.587
1.786
1.806
1.811
0.815
1.786
1.478
14
2.232
Enterprise value¥B
0.692
0.756
0.793
0.894
0.803
0.827
0.753
0.774
0.732
0.689
1.184
(3.02%)
(0.20%)
86
0.155
LT debt¥B
2.407
2.441
2.667
2.970
3.581
4.017
4.716
5.655
6.369
6.716
1.503
13.40%
10.85%
9
Revenue
¥3.746B
4.97%
1.00×
Cost of revenue
¥2.147B
4.93%
1.00×
Operating expenses
¥846.7M
5.50%
1.05×
Goodwill & intangibles
16.76%
Spread over hurdle
16.06%