2.341
Revenue¥B
2.784
2.916
3.116
3.323
3.520
3.632
3.857
4.013
4.290
4.466
2.517
4.88%
5.25%
63
3.24
Revenue growth%
10.09
9.27
10.70
8.99
7.15
6.59
6.41
4.93
2.53
3.03
13.70
4.93
6.87
21
22.24
Gross margin%
11.93
13.06
11.80
14.08
12.08
13.00
13.42
10.87
12.97
12.73
10.61
12.97
12.85
31
9.32
Operating margin%
19.44
21.60
21.61
20.47
22.37
23.07
25.41
23.05
25.99
26.55
4.65
25.41
22.71
86
27.41
Net margin%
15.21
15.33
18.08
18.37
17.68
16.44
17.17
19.26
19.70
22.06
18.06
19.26
17.88
35
26.34
P/E ratio (avg)x
39.05
39.92
37.72
36.37
37.32
39.35
39.57
44.68
51.04
49.82
19.69
44.68
39.46
93
8.941
EV/EBITx
31.64
32.01
30.92
33.47
37.02
36.49
36.86
38.68
42.80
47.40
13.42
38.68
36.68
78
12.65
FCF yield (avg)%
16.84
16.47
17.85
16.64
17.26
16.49
14.67
16.27
18.02
16.92
24.51
16.49
16.74
75
26.32
FCF margin%
21.36
19.23
20.80
19.15
17.99
19.73
17.27
19.09
16.11
16.77
2.48
17.27
19.12
20
1.287
FCF / Net incomex
1.547
1.457
1.330
1.462
1.370
1.485
1.672
1.808
1.658
1.879
1.245
1.672
1.516
38
20.28
ROIC%
5.52
4.78
2.90
2.25
2.04
0.40
2.07
0.92
3.07
3.88
12.53
2.07
2.57
60
2.66
Return on equity%
2.18
0.40
0.40
0.40
0.40
2.66
3.15
2.81
5.70
7.19
22.69
3.15
2.42
46
7.13
Return on assets%
11.27
9.02
10.57
11.98
12.23
14.74
13.48
15.38
13.91
12.06
25.08
13.91
12.14
16
8.53
EPS¥
6.82
6.43
6.70
6.25
6.05
6.45
6.32
6.08
6.62
6.94
9.30
2.77%
0.19%
—
12.84
EPS growth%
25.43
23.63
24.93
26.89
25.70
26.08
23.87
25.93
25.17
24.75
6.04
25.17
25.30
30
8.25
Bookvalue per sh¥
7.76
8.06
7.37
7.65
8.26
7.68
7.56
6.48
6.02
5.73
6.20
(7.06%)
(2.84%)
—
9.86
FCF per share¥
5.60
5.40
4.92
5.39
5.29
5.04
5.54
5.37
5.19
5.50
10.62
0.78%
0.85%
—
6.91
Dividend per sh¥
10.45
11.68
12.54
13.20
13.64
14.55
13.21
14.53
16.00
17.21
10.39
4.75%
6.17%
—
17.44
Div yield (avg)%
0.40
1.97
3.89
5.76
5.91
6.46
4.38
2.50
2.78
0.76
16.87
2.78
3.34
76
4.38
Payout ratio%
19.03
21.62
24.15
21.63
21.52
20.50
19.65
18.12
18.97
17.06
21.80
18.97
20.07
62
190.4
Shares (diluted)M
312.6
334.6
334.6
383.7
406.3
418.1
469.4
494.3
560.5
562.5
190.7
6.72%
7.36%
54
5.58
Buyback yield%
3.69
1.86
2.29
4.32
6.48
5.97
8.62
8.26
8.05
9.90
3.24
8.26
6.23
29
1.555
D/E ratiox
0.233
0.233
0.250
0.246
0.231
0.225
0.238
0.229
0.230
0.252
0.212
0.230
0.233
69
3.270
Enterprise value¥B
4.537
4.941
5.327
5.756
5.791
5.875
6.007
5.587
6.330
6.360
1.631
1.89%
4.39%
22
1.366
LT debt¥B
2.031
2.092
2.393
2.307
2.652
2.885
3.317
3.241
3.291
3.794
2.675
7.42%
7.31%
45
Revenue
¥4.466B
5.25%
1.00×
Cost of revenue
¥3.126B
5.25%
1.00×
Operating expenses
¥976.7M
5.36%
1.01×
Spread over hurdle
(4.38%)