2.590
Revenue¥B
1.817
1.903
2.002
2.150
2.348
2.551
2.731
2.907
3.177
3.471
2.678
8.13%
7.63%
27
25.26
Revenue growth%
16.03
18.66
16.29
15.82
17.73
15.21
12.41
10.57
8.56
11.45
19.55
11.45
15.52
63
3.08
Gross margin%
7.78
10.30
8.13
9.57
7.90
8.76
8.62
6.70
5.64
4.84
4.64
6.70
8.01
25
20.75
Operating margin%
7.66
6.73
5.52
6.27
3.91
1.00
0.40
0.40
0.40
1.31
15.68
0.40
2.61
87
11.77
Net margin%
29.52
31.73
32.83
35.34
37.38
37.47
38.01
39.30
40.86
39.76
11.50
39.30
37.42
31
29.01
P/E ratio (avg)x
22.84
24.30
23.37
20.28
21.23
21.97
23.78
21.15
21.31
20.90
27.42
21.31
21.64
36
8.699
EV/EBITx
27.20
25.17
22.12
20.76
20.88
22.64
19.68
19.50
19.04
17.35
35.46
19.50
20.82
14
19.90
FCF yield (avg)%
29.86
29.62
32.60
31.65
28.93
31.64
30.68
33.31
34.30
32.09
26.51
32.09
31.65
86
12.76
FCF margin%
5.80
7.71
7.55
6.16
5.83
7.59
6.70
4.24
6.56
7.62
27.74
6.70
6.63
84
0.625
FCF / Net incomex
0.249
0.287
0.283
0.315
0.324
0.387
0.418
0.439
0.469
0.536
0.523
0.439
0.356
31
28.06
ROIC%
17.42
15.84
17.38
20.11
20.82
23.16
25.35
23.38
21.75
19.65
24.71
23.16
20.47
11
29.86
Return on equity%
20.12
21.80
20.86
23.12
23.38
24.10
24.97
25.52
23.88
26.55
27.78
24.97
23.63
19
4.06
Return on assets%
29.19
31.08
29.83
32.18
32.63
34.88
31.98
30.31
30.47
30.95
8.99
30.95
31.02
24
52.99
EPS¥
40.28
42.39
47.59
52.69
53.37
57.72
62.32
64.10
63.55
64.67
55.65
3.91%
4.66%
—
4.61
EPS growth%
18.80
21.56
21.11
19.88
20.44
19.37
17.81
15.60
13.27
13.50
9.38
15.60
19.09
69
21.24
Bookvalue per sh¥
48.58
46.31
48.27
54.81
60.19
66.35
69.02
70.50
81.47
86.45
38.82
7.51%
6.32%
—
25.58
FCF per share¥
38.50
35.31
32.43
33.24
36.11
41.24
38.68
38.51
35.40
38.16
53.17
1.11%
0.14%
—
52.62
Dividend per sh¥
71.54
78.40
78.31
88.54
102.55
104.57
118.84
133.71
141.54
141.37
37.02
6.63%
7.05%
—
15.86
Div yield (avg)%
9.08
10.08
12.21
14.95
17.77
18.53
17.10
18.62
19.92
17.94
8.66
18.53
17.44
15
19.33
Payout ratio%
25.31
28.04
27.64
25.46
27.70
25.43
28.13
30.68
28.07
25.89
5.61
28.07
27.67
7
36.56
Shares (diluted)M
29.87
30.11
27.26
27.02
24.89
22.05
19.47
19.12
16.43
14.69
36.36
(10.01%)
(7.73%)
29
21.36
Buyback yield%
25.78
25.17
23.85
24.57
25.79
23.58
22.48
21.57
19.97
20.02
29.55
21.57
23.72
69
1.033
D/E ratiox
1.462
1.442
1.739
1.795
1.958
2.135
2.076
2.088
2.082
2.247
0.576
2.088
2.017
90
0.774
Enterprise value¥B
4.169
4.314
4.605
5.271
6.055
5.684
5.904
6.669
6.451
6.423
3.051
1.19%
4.79%
62
2.714
LT debt¥B
5.508
5.372
5.372
5.634
6.367
5.984
6.211
6.977
7.804
8.225
3.045
5.26%
5.28%
14
Revenue
¥3.471B
7.63%
1.00×
Cost of revenue
¥2.384B
7.71%
1.01×
Operating expenses
¥788.1M
7.74%
1.01×
Goodwill & intangibles
17.42%
Spread over hurdle
(1.45%)