1.383
Revenue¥B
1.469
1.501
1.547
1.602
1.621
1.692
1.698
1.716
1.791
1.790
1.488
2.00%
2.39%
39
26.75
Revenue growth%
21.94
24.08
21.43
20.66
19.63
18.18
17.30
18.61
21.19
23.27
26.91
18.61
20.93
79
3.92
Gross margin%
0.54
0.54
0.40
2.40
4.61
4.00
5.17
7.17
7.81
7.97
29.73
7.17
4.30
12
2.42
Operating margin%
15.12
16.63
15.31
12.73
11.96
14.58
16.03
14.61
16.32
16.12
3.08
16.03
15.21
31
4.05
Net margin%
17.79
17.20
14.41
12.58
14.69
11.81
13.00
10.27
10.43
12.72
17.96
11.81
12.86
46
36.20
P/E ratio (avg)x
46.22
46.22
44.79
51.26
51.59
58.64
62.13
59.37
69.38
77.78
24.56
62.13
55.11
86
26.41
EV/EBITx
12.08
11.88
10.55
10.79
9.293
8.911
9.230
10.12
10.10
9.301
35.57
9.301
10.11
42
10.04
FCF yield (avg)%
24.84
23.08
22.45
23.28
24.72
23.23
23.51
24.67
25.52
25.51
17.70
24.67
24.09
22
11.71
FCF margin%
6.75
9.08
11.59
12.30
13.20
14.43
13.62
15.21
13.46
16.11
3.12
14.43
13.33
82
1.547
FCF / Net incomex
2.595
2.748
2.738
2.952
3.482
3.353
3.557
3.550
3.889
4.119
0.930
3.557
3.418
46
8.51
ROIC%
7.46
8.16
8.59
6.70
7.79
9.29
11.13
9.29
12.25
9.82
22.30
9.82
8.94
84
24.35
Return on equity%
8.59
6.85
6.61
9.52
8.14
8.77
7.19
6.85
5.89
7.10
25.42
7.10
7.14
85
19.00
Return on assets%
16.42
14.80
13.39
13.24
14.20
13.08
15.44
17.83
18.43
18.21
9.52
17.83
15.12
49
1.03
EPS¥
0.82
0.91
0.94
0.92
0.86
0.78
0.86
0.92
0.96
0.99
1.10
2.94%
3.29%
—
20.90
EPS growth%
30.88
32.19
29.75
31.23
33.25
30.44
30.21
29.63
26.75
29.31
3.46
29.63
30.33
74
2.62
Bookvalue per sh¥
3.31
3.90
4.21
4.29
4.52
5.23
5.60
6.36
6.35
6.24
1.77
6.66%
6.88%
—
1.38
FCF per share¥
0.89
0.87
0.86
0.94
0.87
0.81
0.89
0.92
0.83
0.86
1.00
(0.18%)
(0.51%)
—
1.13
Dividend per sh¥
2.34
2.46
2.85
2.93
3.13
3.23
3.40
3.66
3.72
4.09
0.73
5.52%
6.93%
—
17.18
Div yield (avg)%
24.51
25.30
23.15
22.57
20.30
23.29
24.89
23.11
20.47
18.36
17.95
23.11
23.13
81
10.78
Payout ratio%
21.94
23.33
24.32
21.85
21.36
22.56
23.00
23.49
24.07
21.31
19.29
23.00
22.78
20
419.8
Shares (diluted)M
413.4
404.1
422.5
427.0
462.4
501.3
470.6
470.3
496.3
556.8
408.0
3.78%
2.98%
39
6.90
Buyback yield%
21.18
19.90
17.77
15.93
18.04
15.94
12.97
13.39
14.43
15.76
14.85
14.43
15.93
89
0.167
D/E ratiox
1.305
1.460
1.704
1.643
1.860
1.980
2.108
2.467
2.606
2.900
1.318
2.467
1.920
68
0.877
Enterprise value¥B
0.730
0.841
0.990
1.089
1.261
1.362
1.320
1.392
1.626
1.932
1.239
8.90%
11.16%
39
0.558
LT debt¥B
1.338
1.332
1.412
1.622
1.837
1.748
1.720
1.804
1.915
2.162
0.607
3.31%
6.56%
68
Revenue
¥1.790B
2.39%
1.00×
Cost of revenue
¥877.9M
2.57%
1.02×
Operating expenses
¥405.7M
2.60%
1.02×
Goodwill & intangibles
18.04%
Spread over hurdle
14.16%