1.678
Revenue¥B
1.849
1.850
1.871
1.929
1.991
2.043
2.120
2.153
2.178
2.200
1.842
2.02%
1.88%
70
16.53
Revenue growth%
20.02
17.49
16.12
13.14
13.54
10.63
12.94
15.27
17.55
17.91
23.50
15.27
15.70
58
6.17
Gross margin%
24.96
22.33
21.72
20.49
21.14
18.29
19.86
19.85
22.66
21.96
12.60
19.86
21.43
71
12.41
Operating margin%
16.63
17.19
15.80
13.18
12.85
11.81
12.73
15.23
13.54
12.09
20.97
12.73
13.36
41
2.64
Net margin%
23.34
21.86
23.55
23.92
26.15
28.53
31.01
31.89
29.46
30.05
2.13
30.05
27.34
80
12.95
P/E ratio (avg)x
35.68
33.83
29.85
32.36
30.72
30.73
33.97
30.61
29.20
31.85
18.49
30.73
31.29
19
6.028
EV/EBITx
15.59
14.71
15.91
15.78
16.23
16.67
17.33
16.84
14.98
14.72
12.92
16.67
15.85
78
14.19
FCF yield (avg)%
19.22
21.53
22.49
21.99
20.53
22.22
24.53
23.98
25.09
27.61
24.60
24.53
22.35
44
24.51
FCF margin%
13.33
10.70
13.66
14.25
13.86
13.55
12.78
12.99
11.79
13.57
2.26
12.99
13.44
25
0.975
FCF / Net incomex
1.589
1.399
1.380
1.337
1.199
1.165
1.034
0.944
0.886
0.813
0.230
0.944
1.182
59
14.28
ROIC%
28.27
29.20
28.33
25.48
22.76
23.77
22.31
21.03
19.94
21.44
19.04
21.44
23.27
41
7.25
Return on equity%
10.29
12.26
14.55
12.09
13.17
15.26
17.39
15.76
16.16
19.01
20.46
16.16
14.90
86
19.18
Return on assets%
1.19
0.40
0.40
3.13
3.49
5.58
3.40
4.36
1.52
1.56
13.78
3.40
2.34
44
7.14
EPS¥
9.62
10.07
10.51
11.62
14.07
16.62
16.49
16.52
18.77
22.00
7.48
9.36%
10.18%
—
17.32
EPS growth%
22.71
20.06
19.86
22.47
21.66
20.82
19.29
22.11
24.38
26.32
9.20
22.11
21.89
46
9.13
Bookvalue per sh¥
15.14
18.14
18.18
20.46
21.52
22.70
23.64
24.59
27.74
28.11
9.44
5.49%
7.20%
—
5.78
FCF per share¥
2.20
2.13
2.06
2.40
2.40
2.83
2.72
2.79
2.90
3.00
9.76
4.54%
3.24%
—
8.02
Dividend per sh¥
3.43
3.58
4.05
4.08
4.19
4.76
5.30
6.05
6.62
6.36
2.82
8.70%
6.61%
—
20.69
Div yield (avg)%
19.61
22.45
24.61
23.35
21.76
24.07
21.77
21.41
23.25
20.62
10.94
21.77
22.11
57
8.93
Payout ratio%
29.02
28.81
29.30
30.14
32.89
30.13
29.95
29.40
31.43
29.48
22.21
29.95
29.72
6
187.5
Shares (diluted)M
170.3
180.0
185.6
198.7
178.2
152.4
140.3
141.1
152.1
133.9
185.1
(5.56%)
(2.44%)
42
5.02
Buyback yield%
9.35
11.89
11.43
12.86
12.76
12.99
12.01
14.15
13.00
10.79
4.74
12.99
12.38
15
0.185
D/E ratiox
0.393
0.414
0.463
0.477
0.465
0.491
0.491
0.499
0.554
0.588
1.618
0.499
0.484
74
1.843
Enterprise value¥B
2.490
2.806
2.683
2.973
3.398
3.142
3.039
3.474
3.268
3.444
0.358
0.27%
3.46%
94
1.334
LT debt¥B
0.583
0.588
0.554
0.591
0.656
0.701
0.754
0.817
0.817
0.779
1.569
3.52%
3.69%
59
Revenue
¥2.200B
1.88%
1.00×
Cost of revenue
¥1.451B
1.56%
0.97×
Operating expenses
¥351.6M
2.63%
1.08×
Spread over hurdle
(2.43%)