1.564
Revenue¥B
1.932
1.994
2.053
2.137
2.183
2.266
2.392
2.516
2.628
2.706
1.722
4.38%
3.81%
16
5.72
Revenue growth%
9.81
10.76
11.95
11.42
12.56
14.35
16.87
14.90
15.89
18.05
16.05
15.89
13.46
73
28.36
Gross margin%
8.50
8.78
9.92
12.75
10.60
7.88
10.67
10.57
11.84
13.56
3.87
10.67
10.59
89
6.20
Operating margin%
14.00
12.07
10.97
8.80
9.50
10.96
9.33
12.09
13.97
11.33
12.79
11.33
11.15
28
21.65
Net margin%
22.27
23.10
25.91
25.01
23.28
22.98
25.92
26.04
28.93
29.48
21.05
26.04
25.46
67
28.12
P/E ratio (avg)x
41.37
41.46
46.82
48.36
45.36
44.58
51.76
51.91
57.48
59.37
31.50
51.91
47.59
17
23.32
EV/EBITx
18.74
20.78
24.16
24.75
25.17
25.21
28.96
30.58
31.82
36.89
25.81
30.58
25.19
74
9.99
FCF yield (avg)%
18.54
16.29
14.47
14.12
13.48
13.83
13.64
10.78
10.40
11.40
19.82
11.40
13.74
58
22.54
FCF margin%
2.46
3.16
0.94
0.40
0.40
2.60
0.40
2.07
0.40
2.21
15.91
2.07
1.50
27
0.351
FCF / Net incomex
0.719
0.739
0.803
0.952
0.983
1.175
1.409
1.533
1.687
1.743
1.361
1.533
1.079
37
28.85
ROIC%
12.73
11.76
8.81
7.55
5.55
5.36
4.06
5.53
4.40
4.62
26.59
4.62
5.54
61
6.31
Return on equity%
21.53
21.63
21.90
24.73
21.91
24.70
24.76
22.26
19.99
20.20
27.97
22.26
21.90
27
21.52
Return on assets%
22.45
23.51
23.44
24.43
24.11
21.66
23.63
24.76
22.43
21.42
11.93
22.43
23.47
85
3.58
EPS¥
3.96
4.55
5.41
5.63
5.86
6.20
6.66
6.63
6.45
6.31
3.94
1.51%
6.61%
—
6.74
EPS growth%
11.57
11.73
9.40
8.88
6.41
3.93
5.11
6.63
8.26
7.32
21.94
6.63
7.79
56
3.84
Bookvalue per sh¥
2.17
2.38
2.15
2.35
2.21
2.25
2.03
2.18
2.13
2.35
4.88
1.26%
1.55%
—
1.19
FCF per share¥
4.11
3.77
4.07
3.65
3.16
3.27
2.94
3.07
3.03
3.06
6.32
(0.64%)
(4.20%)
—
1.84
Dividend per sh¥
4.96
5.51
5.04
5.32
5.28
5.03
5.73
5.88
5.35
5.92
1.92
2.30%
3.05%
—
29.85
Div yield (avg)%
29.45
31.78
33.40
34.45
34.30
33.44
34.19
33.74
36.58
38.63
16.82
34.19
33.96
13
27.90
Payout ratio%
1.67
0.40
0.40
2.37
2.41
4.24
4.75
4.15
6.37
7.63
26.84
4.75
3.28
88
224.7
Shares (diluted)M
294.9
310.2
316.7
314.3
361.4
411.6
387.3
378.2
355.9
330.3
227.0
(1.78%)
2.39%
67
28.43
Buyback yield%
26.83
28.98
27.85
28.57
31.10
29.22
31.11
31.08
31.28
32.01
28.09
31.11
30.15
26
0.313
D/E ratiox
1.103
1.127
1.237
1.413
1.332
1.357
1.512
1.611
1.682
1.935
1.354
1.611
1.385
53
3.139
Enterprise value¥B
2.203
2.042
1.959
2.087
2.179
1.961
1.924
2.057
1.946
1.809
2.538
(3.66%)
(1.44%)
85
0.478
LT debt¥B
4.440
4.525
4.679
5.391
5.491
6.441
7.844
8.908
10.46
10.55
1.642
13.94%
9.73%
44
Revenue
¥2.706B
3.81%
1.00×
Cost of revenue
¥1.461B
3.97%
1.02×
Operating expenses
¥650.6M
3.37%
0.96×
Goodwill & intangibles
16.23%
Spread over hurdle
(3.70%)