0.338
Revenue¥B
2.925
3.154
3.363
3.596
3.852
4.105
4.389
4.777
5.190
5.648
0.357
7.96%
7.62%
93
16.44
Revenue growth%
6.30
5.69
4.28
3.72
4.90
7.78
6.89
5.81
6.89
8.03
29.58
6.89
6.06
71
20.54
Gross margin%
4.19
4.76
3.42
3.47
5.00
3.87
5.49
4.09
4.28
5.81
19.91
4.28
4.23
42
26.77
Operating margin%
23.80
26.31
27.88
26.89
29.44
29.26
28.67
31.14
29.08
28.85
24.44
29.08
28.76
36
14.83
Net margin%
16.77
18.84
18.53
20.23
22.99
25.49
27.23
26.04
26.95
28.73
3.90
26.95
24.24
79
23.36
P/E ratio (avg)x
55.43
57.79
65.12
66.88
72.57
69.99
77.66
81.49
90.16
87.04
32.62
81.49
71.28
25
13.01
EV/EBITx
44.05
48.42
53.42
62.88
60.47
60.46
67.31
77.34
81.99
97.05
16.46
77.34
61.67
92
26.35
FCF yield (avg)%
23.93
26.35
25.25
23.92
22.67
21.23
23.44
25.55
24.65
25.08
4.20
24.65
24.29
9
10.48
FCF margin%
9.12
7.46
5.85
7.05
9.64
9.49
10.28
9.34
8.53
9.70
26.00
9.49
9.23
57
1.025
FCF / Net incomex
1.953
2.172
2.320
2.332
2.375
2.273
2.210
2.124
2.136
1.984
1.507
2.136
2.191
40
8.07
ROIC%
27.17
25.70
25.08
24.73
26.99
27.21
25.67
27.72
29.64
27.95
14.53
27.72
27.08
29
29.34
Return on equity%
19.04
17.72
15.69
12.78
10.76
10.08
7.80
5.69
4.04
3.99
7.14
5.69
10.42
88
14.18
Return on assets%
5.78
3.30
1.01
2.96
1.40
0.40
1.36
1.22
0.46
1.63
6.53
1.22
1.38
50
32.05
EPS¥
10.40
11.02
10.46
11.38
11.83
11.74
12.41
12.28
13.83
15.28
33.29
5.25%
4.65%
—
9.11
EPS growth%
30.68
29.00
26.89
29.79
29.47
29.79
30.39
28.08
27.84
26.24
20.43
28.08
29.23
9
16.75
Bookvalue per sh¥
6.28
7.21
7.10
6.63
7.60
7.10
7.23
8.20
9.19
8.98
20.04
3.39%
3.33%
—
15.03
FCF per share¥
38.87
43.65
46.31
54.83
60.76
59.20
60.96
58.32
56.12
63.27
35.34
0.81%
4.57%
—
6.49
Dividend per sh¥
36.64
37.07
39.03
38.23
45.29
54.23
52.43
51.97
50.64
58.12
25.37
5.11%
5.46%
—
24.08
Div yield (avg)%
25.99
27.08
26.49
26.18
25.63
25.76
22.85
22.31
23.41
25.68
8.85
23.41
25.72
90
9.16
Payout ratio%
20.32
19.45
19.91
18.51
16.89
15.08
15.47
15.30
17.71
17.87
23.72
15.47
17.79
56
43.46
Shares (diluted)M
33.68
30.96
34.28
36.09
39.99
44.89
47.00
52.91
50.89
49.25
45.19
4.26%
3.24%
91
15.90
Buyback yield%
6.43
6.11
6.76
8.94
10.65
10.29
11.35
8.96
7.67
8.05
19.75
8.96
8.49
50
1.075
D/E ratiox
2.682
3.102
3.369
3.812
3.961
4.683
4.878
5.299
5.449
6.380
0.732
5.299
4.322
87
3.604
Enterprise value¥B
2.974
2.522
2.728
2.912
3.005
3.061
2.986
2.943
3.045
3.225
1.872
1.42%
1.48%
90
1.706
LT debt¥B
1.873
1.900
2.053
1.929
2.074
2.245
2.498
2.624
2.652
2.551
1.501
4.23%
2.46%
80
Revenue
¥5.648B
7.62%
1.00×
Cost of revenue
¥3.601B
7.66%
1.00×
Operating expenses
¥1.106B
7.31%
0.97×
Goodwill & intangibles
15.32%
Spread over hurdle
10.43%