1.164
Revenue¥B
1.673
1.721
1.832
1.950
2.085
2.211
2.344
2.477
2.547
2.603
1.206
4.54%
4.84%
25
2.94
Revenue growth%
15.05
13.88
15.41
14.96
15.32
15.07
13.53
16.34
15.30
12.35
10.89
15.07
15.06
71
10.38
Gross margin%
8.97
11.74
10.13
7.85
8.01
5.26
6.46
8.52
9.01
11.78
7.84
8.52
8.75
41
8.03
Operating margin%
12.70
14.06
16.32
16.43
18.18
20.73
20.82
20.35
21.53
21.55
14.95
20.82
19.26
20
22.19
Net margin%
21.46
19.54
20.81
19.73
20.38
21.91
18.96
18.30
17.15
16.67
14.47
18.30
19.63
12
25.90
P/E ratio (avg)x
30.05
28.89
31.53
28.94
25.32
23.42
20.51
21.70
22.49
20.98
23.08
21.70
24.37
82
27.52
EV/EBITx
21.44
21.02
22.19
21.16
22.41
25.63
24.50
27.82
28.71
32.44
27.40
27.82
23.46
45
27.86
FCF yield (avg)%
9.06
8.01
7.89
6.93
7.89
10.17
10.65
9.31
9.21
8.72
19.74
9.31
8.89
69
18.78
FCF margin%
16.74
17.22
19.58
20.41
21.20
22.61
25.18
23.54
21.51
20.06
11.10
22.61
20.80
79
0.269
FCF / Net incomex
2.269
2.211
2.601
2.872
3.343
3.537
3.668
3.470
3.451
3.858
1.322
3.537
3.397
41
13.84
ROIC%
13.94
14.05
16.56
15.86
15.87
14.84
13.52
14.98
15.24
17.10
8.15
14.98
15.11
33
11.93
Return on equity%
4.83
2.31
0.86
3.14
3.49
2.64
3.98
6.14
3.72
4.55
5.59
3.98
3.61
46
27.11
Return on assets%
22.99
23.88
24.81
21.99
19.45
18.81
18.94
18.19
19.79
19.59
15.53
18.94
19.69
86
11.56
EPS¥
9.68
9.79
11.79
13.72
13.54
15.87
16.32
18.89
20.08
22.26
12.23
10.45%
8.78%
—
7.60
EPS growth%
29.77
30.26
31.33
32.09
31.18
32.72
33.88
36.60
36.48
39.33
16.16
36.48
32.41
34
10.11
Bookvalue per sh¥
12.15
12.68
12.24
13.91
16.13
15.86
17.46
19.35
20.39
22.89
7.43
7.25%
7.78%
—
8.01
FCF per share¥
9.20
9.77
10.29
11.39
12.64
12.76
13.72
14.15
13.75
13.19
2.00
0.85%
3.47%
—
11.84
Dividend per sh¥
1.79
1.84
1.79
1.88
1.72
1.53
1.51
1.67
1.72
1.65
6.19
(0.86%)
0.01%
—
8.96
Div yield (avg)%
14.05
13.14
13.89
15.06
12.59
13.56
16.17
14.04
15.65
16.33
12.31
15.65
14.05
41
12.19
Payout ratio%
26.44
27.91
29.78
31.14
34.02
31.89
29.41
29.03
27.61
26.74
27.35
29.03
29.22
27
123.9
Shares (diluted)M
175.3
168.5
172.3
165.9
189.6
220.5
243.6
254.1
290.7
301.8
124.8
9.75%
6.02%
68
14.72
Buyback yield%
5.06
6.06
3.11
5.27
3.04
3.40
5.04
2.74
2.70
4.27
3.84
3.40
3.84
7
0.212
D/E ratiox
1.703
1.703
1.530
1.668
1.698
1.846
1.778
1.877
2.081
1.899
1.167
1.877
1.741
44
0.866
Enterprise value¥B
1.526
1.367
1.309
1.403
1.445
1.455
1.610
1.501
1.481
1.506
1.582
0.83%
(1.20%)
33
2.601
LT debt¥B
1.549
1.675
1.450
1.366
1.171
1.250
1.135
1.211
1.155
1.084
0.195
(1.53%)
(4.35%)
8
Revenue
¥2.603B
4.84%
1.00×
Cost of revenue
¥1.767B
4.66%
0.98×
Operating expenses
¥538.1M
5.40%
1.05×
Goodwill & intangibles
17.12%
Spread over hurdle
(2.83%)