1.131
Revenue¥B
0.995
1.022
1.081
1.111
1.177
1.207
1.287
1.326
1.365
1.429
1.263
3.95%
4.20%
18
14.54
Revenue growth%
17.62
16.39
13.57
16.21
15.60
16.43
17.28
15.01
17.58
16.18
26.44
16.43
16.30
84
18.98
Gross margin%
18.04
18.08
15.15
16.33
15.28
14.09
11.13
10.15
7.86
8.91
25.22
10.15
14.62
71
15.76
Operating margin%
9.95
9.70
6.93
9.29
8.91
7.03
7.16
6.20
7.17
8.76
19.76
7.16
7.96
25
15.76
Net margin%
18.38
17.78
17.63
18.37
15.50
14.85
15.36
17.27
16.73
16.69
3.97
16.69
17.00
67
32.09
P/E ratio (avg)x
15.20
13.39
14.38
13.62
14.26
15.06
13.04
13.26
13.73
14.35
36.38
13.73
14.00
42
9.487
EV/EBITx
30.31
29.71
28.64
31.49
30.83
29.37
30.15
28.74
25.39
26.04
27.81
28.74
29.54
74
9.44
FCF yield (avg)%
25.61
26.79
24.79
24.57
23.46
22.64
23.79
21.15
21.55
21.45
10.83
21.55
23.62
37
7.69
FCF margin%
23.88
21.94
20.85
19.28
21.93
19.39
17.49
17.06
16.53
17.46
17.95
17.46
19.33
92
0.914
FCF / Net incomex
0.978
1.146
1.202
1.281
1.491
1.582
1.692
1.766
2.147
2.553
1.499
1.766
1.536
89
6.60
ROIC%
13.61
12.42
10.84
11.46
13.78
11.90
12.02
14.85
14.55
14.11
27.02
14.11
13.02
46
19.07
Return on equity%
19.18
18.82
16.10
17.07
16.67
18.43
17.92
19.72
18.84
18.37
7.78
18.43
18.40
42
24.50
Return on assets%
2.54
1.03
3.68
1.91
2.54
2.88
5.72
4.00
1.33
1.49
27.21
2.88
2.54
54
151.80
EPS¥
51.07
52.57
57.58
57.43
54.33
60.27
58.44
56.82
57.62
61.51
157.16
2.51%
1.97%
—
16.79
EPS growth%
9.84
7.75
9.40
10.15
8.70
5.75
7.58
10.32
7.39
7.12
24.82
7.39
8.22
94
46.30
Bookvalue per sh¥
142.36
151.85
149.99
161.49
163.63
190.81
217.12
210.50
235.24
229.15
91.73
6.97%
4.92%
—
40.54
FCF per share¥
99.48
103.11
92.42
80.76
83.70
91.09
98.87
91.34
88.51
82.20
190.94
(0.36%)
(2.56%)
—
128.64
Dividend per sh¥
58.45
59.94
60.50
59.81
60.18
57.64
61.91
54.64
50.46
47.84
79.15
(4.49%)
(2.47%)
—
15.89
Div yield (avg)%
9.59
8.01
8.07
6.57
8.20
7.72
8.16
6.35
5.90
6.37
11.20
6.37
7.86
27
5.49
Payout ratio%
14.65
14.75
14.02
13.61
12.42
10.43
10.56
8.72
10.87
13.64
13.01
10.56
13.02
73
3.435
Shares (diluted)M
4.993
5.950
6.847
7.469
7.326
7.073
7.448
7.425
8.093
8.470
3.515
2.94%
6.75%
14
24.31
Buyback yield%
0.40
0.40
1.62
4.03
2.21
0.40
0.40
2.37
4.77
2.32
19.05
2.32
1.91
49
1.644
D/E ratiox
1.644
1.694
1.794
2.046
2.310
2.535
2.725
2.764
2.708
2.932
0.523
2.725
2.423
83
1.232
Enterprise value¥B
1.845
2.143
2.268
2.587
2.537
2.753
2.738
3.282
3.493
4.141
1.230
10.29%
10.28%
9
871.9
LT debt¥M
447.2
492.5
556.2
565.1
633.1
590.4
654.6
740.2
726.3
800.3
748.8
4.80%
6.88%
77
Revenue
¥1.429B
4.20%
1.00×
Cost of revenue
¥897.8M
4.24%
1.00×
Operating expenses
¥346.6M
4.46%
1.03×
Goodwill & intangibles
18.81%
Spread over hurdle
(0.31%)