3.226
Revenue¥B
2.097
2.266
2.456
2.614
2.740
2.919
3.180
3.382
3.649
3.920
3.558
7.43%
6.96%
65
8.68
Revenue growth%
16.68
15.39
16.25
17.26
20.14
19.00
20.76
22.63
21.75
20.87
25.73
20.87
19.57
52
28.89
Gross margin%
22.13
22.09
20.74
19.98
19.55
17.89
20.26
19.66
21.86
21.17
24.50
20.26
20.50
42
23.08
Operating margin%
18.17
19.71
20.21
17.50
17.40
14.62
13.31
11.89
12.99
11.56
6.87
12.99
16.01
21
16.37
Net margin%
11.32
13.98
16.90
17.56
19.68
21.24
21.19
20.14
22.57
24.42
29.86
21.24
19.91
39
36.37
P/E ratio (avg)x
16.47
17.44
16.70
15.65
13.69
14.41
14.99
15.91
15.45
14.20
22.77
14.99
15.55
25
7.874
EV/EBITx
10.72
11.55
12.05
11.90
12.23
13.40
14.06
12.87
13.78
15.00
25.58
13.78
12.55
67
29.40
FCF yield (avg)%
20.09
17.91
15.52
14.33
13.81
16.13
17.68
16.59
15.54
12.85
24.99
16.13
15.84
47
15.02
FCF margin%
6.21
4.96
6.88
4.71
4.71
2.06
2.54
1.73
2.40
4.14
21.12
2.40
4.42
50
1.134
FCF / Net incomex
0.234
0.201
0.196
0.193
0.198
0.174
0.157
0.137
0.143
0.144
1.268
0.144
0.183
6
17.81
ROIC%
16.92
16.18
17.30
15.33
15.77
13.53
15.10
12.23
11.48
9.75
21.45
12.23
15.21
32
21.03
Return on equity%
21.04
18.39
18.81
18.81
18.78
16.64
17.03
17.74
16.21
14.55
26.22
16.64
18.07
39
11.48
Return on assets%
8.27
6.08
4.23
2.45
0.53
0.76
0.40
0.40
0.40
0.43
8.34
0.40
0.64
56
1.12
EPS¥
1.65
1.56
1.61
1.75
1.62
1.79
1.98
2.22
2.38
2.71
1.17
10.91%
6.46%
—
24.31
EPS growth%
30.26
30.12
27.88
27.11
24.38
26.74
28.06
26.44
25.22
22.64
21.56
26.44
26.92
52
1.83
Bookvalue per sh¥
1.55
1.45
1.38
1.36
1.42
1.59
1.52
1.48
1.40
1.36
1.19
(0.90%)
(1.09%)
—
0.35
FCF per share¥
3.93
4.23
4.75
5.18
5.43
5.66
6.55
7.83
8.27
8.46
1.01
9.26%
9.42%
—
0.96
Dividend per sh¥
1.59
1.78
2.06
2.33
2.62
2.63
2.87
2.86
2.91
3.37
0.85
5.20%
9.56%
—
8.65
Div yield (avg)%
19.54
18.02
20.43
19.00
17.11
14.88
12.75
12.94
14.66
17.32
27.81
14.66
17.21
26
3.22
Payout ratio%
20.12
22.77
24.50
25.69
24.36
26.96
26.29
27.63
29.04
29.29
18.18
27.63
25.99
92
517.7
Shares (diluted)M
416.0
361.7
320.5
304.8
288.9
255.3
278.1
298.4
287.4
268.0
535.1
(1.49%)
(5.17%)
46
21.00
Buyback yield%
7.88
6.86
8.93
8.62
6.22
4.52
4.54
7.46
8.91
9.61
19.48
7.46
7.67
55
1.695
D/E ratiox
0.534
0.515
0.523
0.511
0.554
0.624
0.629
0.688
0.800
0.767
0.744
0.688
0.589
19
3.048
Enterprise value¥B
3.947
4.440
4.841
5.207
4.749
5.169
5.835
6.386
6.486
6.410
1.913
6.18%
4.17%
37
1.566
LT debt¥B
2.943
2.765
2.609
2.689
2.761
2.600
2.820
2.537
2.560
2.528
0.622
(1.74%)
(0.87%)
28
Revenue
¥3.920B
6.96%
1.00×
Cost of revenue
¥1.838B
7.10%
1.01×
Operating expenses
¥880.6M
6.75%
0.98×
Goodwill & intangibles
17.98%
Spread over hurdle
37.79%