1.456
Revenue¥B
1.330
1.384
1.472
1.553
1.592
1.659
1.746
1.860
1.969
2.062
1.502
5.31%
4.96%
26
22.89
Revenue growth%
23.62
23.64
24.50
25.38
23.31
25.28
26.15
27.55
28.39
27.56
28.14
27.55
25.33
23
19.72
Gross margin%
18.85
20.69
18.84
20.45
21.57
19.65
19.79
22.31
24.70
26.35
5.44
22.31
20.57
30
23.18
Operating margin%
27.39
26.20
25.16
26.61
27.17
25.65
27.63
25.95
23.26
22.25
16.21
25.65
26.07
88
29.32
Net margin%
29.85
28.68
26.13
24.67
26.44
27.85
26.57
28.62
27.60
24.72
26.92
27.60
27.08
24
13.61
P/E ratio (avg)x
11.09
11.57
11.56
12.18
13.69
15.50
17.69
20.09
19.92
20.04
34.63
19.92
14.59
20
15.81
EV/EBITx
34.11
36.25
33.89
34.29
32.44
36.38
35.30
32.77
36.83
34.70
32.52
35.30
34.49
16
8.31
FCF yield (avg)%
2.59
2.78
3.48
4.08
3.45
3.54
3.51
0.86
2.77
5.11
2.06
3.51
3.47
54
16.20
FCF margin%
34.02
36.11
34.09
32.87
34.05
34.14
36.60
37.72
40.15
40.92
14.36
37.72
35.13
75
1.152
FCF / Net incomex
1.236
1.403
1.603
1.761
1.734
1.938
1.929
1.830
1.904
1.991
1.391
1.929
1.796
54
21.31
ROIC%
32.99
32.23
31.35
29.13
29.68
29.12
30.31
31.43
33.20
35.70
26.83
31.43
31.39
64
3.88
Return on equity%
14.62
15.49
14.09
11.55
10.14
9.89
7.39
8.72
7.11
9.11
19.31
8.72
10.01
23
2.79
Return on assets%
13.22
14.74
15.06
15.29
12.44
11.12
8.47
6.15
7.19
7.55
14.35
7.55
11.78
19
3.34
EPS¥
2.86
2.81
2.57
2.70
2.40
2.30
2.01
2.01
2.15
1.93
3.44
(4.27%)
(3.40%)
—
2.72
EPS growth%
10.31
10.70
9.28
9.08
6.30
3.47
0.79
0.40
0.40
0.40
5.21
0.40
4.89
59
1.79
Bookvalue per sh¥
2.26
2.47
2.64
2.49
2.47
2.55
2.45
2.68
2.45
2.26
3.94
(1.78%)
(0.12%)
—
4.00
FCF per share¥
3.45
3.59
3.66
3.85
3.26
3.02
3.05
2.60
2.25
2.13
2.64
(8.19%)
(6.12%)
—
2.23
Dividend per sh¥
5.78
6.15
6.82
8.18
8.45
8.56
9.75
9.68
10.19
12.10
1.40
7.44%
9.05%
—
29.21
Div yield (avg)%
16.06
14.70
12.15
10.31
10.67
11.30
12.58
15.23
13.66
13.36
23.51
13.36
12.97
53
28.46
Payout ratio%
13.49
14.05
11.18
8.74
8.53
11.24
11.47
13.87
14.93
13.26
6.43
13.26
12.36
43
395.8
Shares (diluted)M
456.6
417.1
397.7
416.9
447.7
413.6
401.6
387.7
392.3
366.3
393.8
(3.94%)
(2.73%)
90
7.87
Buyback yield%
24.58
25.98
27.91
25.93
28.10
26.80
27.07
27.18
28.82
26.98
6.89
27.07
27.02
57
1.372
D/E ratiox
2.937
3.052
3.242
3.522
3.984
3.845
3.854
4.389
4.648
5.182
0.600
4.389
3.850
82
2.338
Enterprise value¥B
0.857
0.914
0.921
1.065
1.081
1.093
1.094
1.207
1.365
1.379
1.240
4.99%
6.24%
72
1.132
LT debt¥B
3.559
3.331
3.846
3.818
3.945
4.574
5.182
5.972
6.501
6.568
1.175
10.74%
7.53%
57
Revenue
¥2.062B
4.96%
1.00×
Cost of revenue
¥1.176B
4.86%
0.99×
Operating expenses
¥351.3M
4.74%
0.98×
Goodwill & intangibles
19.36%
Spread over hurdle
13.05%