2.083
Revenue¥B
5.399
5.739
6.217
6.621
7.082
7.766
8.548
9.343
10.16
11.12
2.322
9.43%
8.58%
93
13.16
Revenue growth%
27.38
29.60
31.73
32.69
31.98
33.01
31.97
33.59
31.69
29.18
13.61
31.97
31.85
75
11.80
Gross margin%
35.38
35.06
34.64
33.50
32.75
31.14
30.20
29.46
31.87
31.80
2.58
31.14
32.31
66
3.05
Operating margin%
6.68
8.50
10.31
9.29
9.26
7.87
6.74
8.41
9.33
11.34
18.13
8.41
8.88
50
24.24
Net margin%
16.98
16.48
14.15
13.66
14.74
13.40
12.89
15.16
17.23
18.16
13.69
15.16
14.95
81
27.49
P/E ratio (avg)x
22.54
19.96
21.38
22.32
20.13
19.12
20.46
21.99
19.84
20.20
27.67
20.20
20.33
33
6.920
EV/EBITx
19.50
19.36
21.10
23.48
23.01
24.92
28.97
29.11
31.61
32.98
36.96
29.11
24.20
78
12.86
FCF yield (avg)%
20.18
20.34
17.91
19.85
22.31
20.22
19.12
16.27
15.29
13.80
17.81
16.27
19.49
55
28.41
FCF margin%
8.93
6.86
4.01
4.20
6.42
4.30
5.98
3.54
1.32
3.87
13.93
3.87
4.25
15
0.347
FCF / Net incomex
0.149
0.163
0.160
0.162
0.158
0.158
0.155
0.156
0.162
0.172
1.461
0.158
0.159
88
21.56
ROIC%
29.24
31.97
34.37
37.19
35.99
33.21
33.76
34.80
35.41
33.67
16.34
33.76
34.06
51
25.24
Return on equity%
26.59
25.89
26.45
27.71
26.94
28.40
30.10
31.44
32.67
30.92
18.64
30.92
28.05
22
3.19
Return on assets%
5.75
4.05
3.44
1.85
3.18
0.69
3.60
0.62
2.24
3.54
10.79
2.24
3.31
57
35.46
EPS¥
64.23
73.46
74.05
86.22
101.73
113.08
106.92
101.71
109.99
116.59
39.51
2.76%
7.62%
—
21.91
EPS growth%
15.12
13.58
15.73
17.81
15.30
13.94
12.52
11.51
12.12
13.38
13.92
12.52
13.76
27
33.94
Bookvalue per sh¥
29.75
34.53
36.82
39.65
38.13
45.64
48.40
51.72
52.52
58.47
15.48
8.93%
7.97%
—
20.00
FCF per share¥
26.60
27.08
27.31
23.69
20.91
22.55
23.68
20.93
19.57
19.11
27.51
(1.78%)
(3.78%)
—
23.13
Dividend per sh¥
40.51
38.30
39.09
36.59
34.54
35.59
35.43
34.11
30.17
26.30
29.07
(5.30%)
(4.48%)
—
6.13
Div yield (avg)%
23.04
24.71
25.75
25.57
25.82
23.96
24.99
23.79
22.82
20.43
19.69
23.79
24.33
12
16.42
Payout ratio%
0.40
0.40
2.75
0.40
1.30
0.66
1.66
2.85
2.82
0.74
8.69
1.66
1.02
20
94.61
Shares (diluted)M
116.1
134.6
126.8
122.7
123.0
139.3
134.4
135.1
156.6
152.0
91.46
4.33%
2.99%
92
28.10
Buyback yield%
4.77
4.21
4.98
3.41
1.61
3.02
4.21
6.25
8.14
5.76
23.34
5.76
4.49
84
1.193
D/E ratiox
1.893
2.255
2.282
2.445
2.900
3.051
3.331
3.708
4.022
4.107
0.677
3.708
2.976
59
0.835
Enterprise value¥B
6.627
6.246
6.885
6.323
5.808
6.479
6.450
7.172
7.178
6.576
6.387
2.51%
(0.39%)
58
8.352
LT debt¥B
5.274
5.586
5.755
5.670
5.673
6.161
5.503
5.698
6.087
6.444
2.426
2.58%
2.73%
37
Revenue
¥11.12B
8.58%
1.00×
Cost of revenue
¥7.275B
8.36%
0.98×
Operating expenses
¥1.484B
9.20%
1.06×
Spread over hurdle
(1.30%)