2.549
Revenue¥B
2.613
2.780
3.026
3.238
3.586
3.892
4.288
4.694
5.177
5.505
2.807
8.95%
8.61%
37
20.18
Revenue growth%
16.48
14.39
14.10
15.05
15.87
16.39
15.41
14.25
12.72
12.68
9.23
14.25
14.72
54
9.59
Gross margin%
13.95
14.93
14.06
12.58
9.95
10.81
9.88
7.53
9.59
6.74
7.68
9.59
10.38
72
7.32
Operating margin%
4.58
3.93
3.10
5.65
8.29
9.63
7.50
7.47
8.29
6.08
9.87
7.50
6.78
45
29.13
Net margin%
26.90
27.39
25.16
23.20
24.61
24.36
22.00
23.65
21.63
22.47
16.90
22.47
24.00
71
21.51
P/E ratio (avg)x
42.62
45.63
52.42
56.20
65.53
73.49
74.35
81.87
83.87
84.20
28.58
81.87
69.51
7
21.47
EV/EBITx
14.44
14.89
14.00
15.91
14.72
14.06
12.77
11.77
12.65
13.10
21.92
12.77
14.03
46
16.49
FCF yield (avg)%
34.04
32.40
31.65
30.05
29.58
28.74
29.18
31.28
30.42
27.77
4.11
29.18
30.24
6
19.99
FCF margin%
2.51
2.97
0.53
2.14
0.40
0.40
0.40
0.40
0.40
3.03
9.64
0.40
0.46
19
0.307
FCF / Net incomex
1.502
1.413
1.652
1.722
1.852
1.942
1.882
2.117
2.370
2.368
1.748
2.117
1.867
17
23.64
ROIC%
18.26
18.95
16.15
17.89
18.88
16.25
18.08
17.58
17.77
18.46
12.70
17.77
17.99
71
8.28
Return on equity%
17.14
16.77
17.96
15.73
14.20
12.81
14.76
13.60
13.46
15.69
13.50
13.60
15.22
51
23.70
Return on assets%
34.17
36.34
34.95
37.81
35.51
38.39
40.38
42.49
42.56
40.82
28.02
40.82
38.10
84
12.68
EPS¥
8.00
7.28
7.28
7.59
8.27
7.36
6.57
6.12
6.40
6.53
13.82
(4.61%)
(1.26%)
—
29.20
EPS growth%
20.24
22.35
19.78
17.99
16.42
16.56
19.18
21.45
23.63
23.32
2.08
21.45
20.01
9
5.29
Bookvalue per sh¥
7.41
6.45
6.61
7.00
7.00
6.60
6.62
7.06
7.00
6.80
13.11
(0.59%)
(1.08%)
—
3.12
FCF per share¥
5.82
5.86
6.40
6.30
6.42
5.66
5.68
5.63
4.96
4.26
5.91
(7.87%)
(3.63%)
—
3.80
Dividend per sh¥
4.23
4.52
4.84
5.24
5.46
6.04
6.65
7.52
8.32
9.42
11.01
11.52%
8.20%
—
11.30
Div yield (avg)%
19.83
18.58
18.18
19.03
19.01
18.29
16.14
13.86
14.60
13.56
10.63
14.60
18.24
33
14.06
Payout ratio%
9.36
7.09
5.73
5.91
8.87
10.15
8.74
9.76
8.42
10.90
27.60
9.76
8.80
54
165.9
Shares (diluted)M
226.6
250.3
261.6
293.5
331.1
326.6
326.1
341.5
390.5
369.9
168.3
2.24%
4.68%
53
26.49
Buyback yield%
21.09
20.40
22.99
20.51
18.83
19.94
18.87
17.27
20.08
17.14
23.70
18.87
20.01
78
0.479
D/E ratiox
0.597
0.687
0.745
0.748
0.878
0.858
0.895
1.047
1.239
1.246
0.338
1.047
0.868
62
2.048
Enterprise value¥B
0.387
0.411
0.408
0.455
0.529
0.642
0.693
0.707
0.736
0.822
4.003
9.21%
7.92%
21
2.743
LT debt¥B
6.450
6.551
7.612
8.020
7.937
8.316
9.708
10.57
11.73
13.86
1.859
11.79%
8.98%
62
Revenue
¥5.505B
8.61%
1.00×
Cost of revenue
¥3.854B
8.61%
1.00×
Operating expenses
¥630.2M
7.49%
0.90×
Goodwill & intangibles
16.33%
Spread over hurdle
56.98%