2.976
Revenue¥B
1.483
1.643
1.748
1.865
1.987
2.135
2.336
2.509
2.719
2.989
3.152
8.51%
8.19%
69
28.13
Revenue growth%
16.92
15.21
14.35
13.32
12.38
12.66
13.97
13.52
13.04
10.37
10.70
13.04
13.42
40
21.05
Gross margin%
25.84
23.55
25.77
24.01
26.42
26.34
28.22
30.88
31.93
34.33
6.22
30.88
26.38
51
4.08
Operating margin%
5.92
8.83
9.05
11.50
9.64
11.13
13.90
15.46
16.58
13.67
29.60
13.90
11.31
9
10.52
Net margin%
15.73
16.92
18.34
19.19
19.59
20.84
19.30
21.05
23.88
24.56
18.84
21.05
19.45
13
34.69
P/E ratio (avg)x
32.81
31.67
33.29
35.83
37.72
35.46
33.48
37.55
43.10
43.96
12.31
37.55
35.65
86
10.30
EV/EBITx
37.15
32.26
31.26
28.56
28.23
29.70
27.00
25.09
26.59
28.84
37.34
27.00
28.70
27
13.33
FCF yield (avg)%
14.27
13.89
10.90
13.33
16.21
15.87
15.83
14.31
11.69
11.13
18.48
14.31
14.08
73
28.52
FCF margin%
8.03
8.59
11.33
8.72
11.38
9.35
6.41
5.28
4.95
3.41
25.48
5.28
8.31
38
1.597
FCF / Net incomex
1.278
1.155
1.271
1.430
1.414
1.278
1.377
1.322
1.311
1.284
0.216
1.311
1.298
59
22.36
ROIC%
8.30
8.52
7.33
6.68
4.06
4.57
5.19
6.35
7.20
7.76
16.38
6.35
6.94
13
7.34
Return on equity%
25.14
27.45
26.30
29.00
27.10
28.36
25.88
26.20
23.84
24.73
25.35
25.88
26.25
5
10.16
Return on assets%
20.96
21.91
20.64
21.48
20.14
21.61
24.35
21.42
24.10
24.27
23.60
24.10
21.55
95
1.95
EPS¥
1.70
1.84
1.97
2.12
2.46
2.45
2.67
3.00
3.41
3.54
2.00
7.51%
8.74%
—
2.68
EPS growth%
24.98
27.38
26.97
26.75
26.45
28.40
30.74
33.26
31.98
30.13
13.57
30.74
27.89
33
0.46
Bookvalue per sh¥
0.84
0.78
0.74
0.74
0.78
0.68
0.70
0.66
0.60
0.62
0.85
(4.36%)
(2.70%)
—
1.26
FCF per share¥
4.26
4.79
5.02
5.39
6.37
7.37
7.26
7.15
8.34
9.72
1.20
8.84%
9.38%
—
2.44
Dividend per sh¥
1.04
1.01
1.01
1.00
1.03
1.19
1.19
1.37
1.48
1.72
1.07
10.72%
4.67%
—
24.26
Div yield (avg)%
14.85
14.36
14.09
15.71
17.42
19.97
22.42
21.47
24.00
26.05
4.67
22.42
18.69
60
23.57
Payout ratio%
34.19
34.20
33.16
31.40
33.98
31.40
29.56
28.44
30.87
31.53
10.64
30.87
31.47
45
454.7
Shares (diluted)M
388.6
396.4
421.7
399.7
362.2
324.0
287.6
258.1
257.9
276.9
448.5
(5.23%)
(3.67%)
44
18.51
Buyback yield%
0.40
1.26
0.40
0.40
2.75
2.55
2.87
1.78
0.40
0.40
25.67
1.78
0.83
35
0.865
D/E ratiox
1.401
1.378
1.385
1.379
1.311
1.163
1.120
1.174
1.097
0.983
0.341
1.120
1.243
54
0.173
Enterprise value¥B
1.010
1.046
1.076
1.078
0.964
0.903
0.892
0.919
0.940
1.009
0.411
0.91%
0.44%
48
2.805
LT debt¥B
0.708
0.683
0.756
0.779
0.761
0.772
0.752
0.796
0.861
0.958
1.945
4.70%
3.05%
59
Revenue
¥2.989B
8.19%
1.00×
Cost of revenue
¥1.722B
8.43%
1.02×
Operating expenses
¥383.1M
8.20%
1.00×
Goodwill & intangibles
16.04%
Spread over hurdle
27.76%