2.095
Revenue¥B
1.752
1.891
2.032
2.221
2.371
2.554
2.688
2.879
3.091
3.257
2.180
6.56%
7.16%
43
29.06
Revenue growth%
15.39
13.99
16.93
14.99
14.23
14.14
16.24
17.20
19.53
21.13
21.22
17.20
15.81
78
14.42
Gross margin%
23.22
22.39
23.74
21.01
21.47
19.70
21.19
23.43
21.23
22.01
29.32
21.23
21.74
68
28.17
Operating margin%
14.05
13.95
14.48
12.24
9.44
10.17
12.28
13.56
11.13
10.18
4.86
11.13
12.26
22
12.35
Net margin%
1.83
3.99
5.66
6.55
7.74
7.05
9.08
10.83
9.48
8.34
18.25
9.08
7.39
55
16.44
P/E ratio (avg)x
47.43
46.87
53.87
61.81
65.70
75.14
81.04
86.42
92.12
109.2
18.41
86.42
70.42
60
31.64
EV/EBITx
5.515
4.897
4.218
4.576
4.519
4.128
4.382
4.582
4.493
4.768
33.39
4.493
4.547
84
25.15
FCF yield (avg)%
22.41
21.95
20.54
19.49
19.25
20.02
17.33
14.74
14.41
13.73
18.19
14.74
19.37
7
3.52
FCF margin%
20.73
22.11
20.16
18.61
17.43
19.30
21.35
21.86
24.14
23.25
14.98
21.86
21.04
63
0.788
FCF / Net incomex
0.903
0.793
0.749
0.755
0.782
0.846
0.856
0.731
0.779
0.811
1.140
0.811
0.788
68
17.55
ROIC%
19.55
20.01
19.07
19.86
21.04
23.74
21.91
22.05
22.73
25.16
18.77
22.73
21.47
94
6.44
Return on equity%
22.40
24.89
24.10
21.24
23.81
26.04
24.03
25.48
23.73
22.99
26.23
24.03
23.92
63
13.76
Return on assets%
2.75
4.13
3.83
3.33
0.84
2.52
2.26
0.40
2.09
2.56
21.98
2.26
2.54
84
8.29
EPS¥
8.27
8.14
7.87
7.18
7.59
8.03
7.25
7.71
7.60
6.99
8.67
(1.64%)
(1.47%)
—
22.41
EPS growth%
16.78
19.20
16.51
15.10
16.97
14.54
13.66
15.22
15.34
13.37
3.95
14.54
15.28
64
13.47
Bookvalue per sh¥
23.90
26.33
28.96
32.13
33.42
34.40
38.83
43.74
46.44
52.45
13.74
9.43%
9.25%
—
10.97
FCF per share¥
10.00
11.21
11.70
13.07
13.68
12.52
13.20
14.36
15.81
14.12
12.14
0.63%
2.43%
—
5.54
Dividend per sh¥
6.02
6.63
7.04
6.65
6.22
6.72
6.02
5.54
5.95
5.72
7.81
(1.65%)
(0.21%)
—
12.32
Div yield (avg)%
10.43
10.10
10.20
13.17
11.96
10.50
11.07
9.93
12.02
14.65
23.51
11.07
10.78
18
14.91
Payout ratio%
31.27
33.54
32.71
31.99
29.97
27.03
27.56
27.94
28.06
25.07
25.20
27.56
29.01
56
138.1
Shares (diluted)M
156.3
158.3
136.7
118.6
106.0
114.1
109.2
111.7
106.1
113.2
135.8
1.31%
(3.09%)
82
6.11
Buyback yield%
26.25
24.38
27.23
25.14
22.36
25.23
27.21
26.02
26.71
28.06
18.97
26.71
26.13
47
1.323
D/E ratiox
1.295
1.343
1.333
1.441
1.596
1.720
1.694
1.489
1.321
1.370
1.113
1.489
1.406
10
2.387
Enterprise value¥B
1.323
1.134
0.975
1.009
0.950
0.914
0.779
0.681
0.680
0.617
1.897
(8.27%)
(6.55%)
13
1.956
LT debt¥B
2.453
2.520
2.770
3.248
3.718
3.834
3.787
3.867
4.200
5.053
2.310
6.33%
8.44%
31
Revenue
¥3.257B
7.16%
1.00×
Cost of revenue
¥1.811B
7.28%
1.01×
Operating expenses
¥514.7M
6.69%
0.96×
Goodwill & intangibles
15.84%
Property and equipment
15.62%
Spread over hurdle
(0.61%)