1.683
Revenue¥B
1.489
1.597
1.731
1.871
2.031
2.237
2.398
2.564
2.844
3.062
1.745
8.55%
8.27%
35
22.64
Revenue growth%
20.63
19.32
17.09
17.06
14.65
14.72
15.86
16.50
16.91
17.58
19.47
16.50
16.98
68
11.98
Gross margin%
16.14
17.15
19.90
20.49
21.42
19.20
16.59
14.69
11.98
13.19
6.65
14.69
16.87
35
8.40
Operating margin%
8.75
7.91
6.65
4.79
4.84
5.47
7.67
5.32
4.67
2.87
3.12
5.32
5.40
36
29.54
Net margin%
20.42
19.19
16.49
14.66
15.24
14.30
14.77
16.74
14.78
12.09
6.59
14.77
15.01
83
29.65
P/E ratio (avg)x
8.112
8.860
9.490
10.54
12.10
11.50
11.62
12.13
11.48
11.57
29.44
11.57
11.49
53
12.66
EV/EBITx
58.78
58.04
60.85
65.35
74.81
74.44
87.17
92.65
96.22
106.8
19.02
92.65
74.63
51
11.98
FCF yield (avg)%
16.24
17.80
17.66
16.06
15.01
17.62
15.68
16.09
17.70
20.23
4.28
17.62
16.93
17
14.06
FCF margin%
4.92
6.56
7.40
9.84
9.12
10.09
10.78
9.71
11.42
13.98
26.80
10.78
9.77
28
0.391
FCF / Net incomex
2.022
2.381
2.336
2.537
2.595
2.814
3.152
3.336
3.400
3.375
0.713
3.336
2.705
91
17.45
ROIC%
17.11
20.10
19.68
17.58
16.87
18.59
19.48
17.72
17.12
15.73
21.88
17.72
17.65
9
6.04
Return on equity%
32.12
34.08
31.88
34.29
34.86
36.07
37.49
35.39
35.41
33.47
28.23
35.41
34.58
38
16.49
Return on assets%
14.50
13.57
13.93
12.58
12.71
15.38
13.31
10.98
10.22
7.55
14.87
10.98
13.01
91
14.40
EPS¥
12.39
13.82
15.51
15.10
15.34
17.39
20.13
23.48
23.78
25.05
16.02
10.30%
9.11%
—
25.85
EPS growth%
8.84
6.98
9.06
10.85
11.62
10.23
11.09
10.89
9.02
10.31
28.54
10.31
10.27
33
27.21
Bookvalue per sh¥
23.13
23.54
27.82
29.73
33.55
38.44
40.98
40.12
45.10
51.66
17.14
9.02%
10.00%
—
24.18
FCF per share¥
34.06
37.99
42.39
49.35
52.47
59.64
56.97
59.63
59.68
69.52
31.94
5.79%
7.67%
—
22.00
Dividend per sh¥
21.76
24.67
26.33
23.87
26.80
27.21
28.16
30.01
27.46
29.81
8.44
2.15%
2.36%
—
9.78
Div yield (avg)%
16.67
18.92
19.65
20.24
22.39
22.56
24.61
22.30
24.21
24.57
10.61
24.21
22.34
29
6.15
Payout ratio%
8.94
10.18
11.69
11.81
9.23
8.18
10.37
11.01
12.25
14.05
28.65
11.01
10.69
23
43.34
Shares (diluted)M
53.18
61.19
62.42
66.97
63.26
70.42
66.99
71.80
76.17
74.90
41.57
3.43%
3.55%
6
3.71
Buyback yield%
7.51
6.92
6.25
5.46
5.94
4.17
4.80
2.91
2.70
2.03
20.16
2.91
5.13
26
1.678
D/E ratiox
0.941
0.928
0.864
0.881
0.914
0.974
0.974
1.103
1.254
1.248
1.335
1.103
0.958
70
1.071
Enterprise value¥B
1.169
1.143
1.044
1.120
1.152
1.160
1.223
1.240
1.295
1.250
0.840
1.64%
0.89%
70
1,305
LT debt¥M
461.4
538.1
616.9
717.9
792.6
785.6
798.5
821.0
935.6
913.6
494.0
2.88%
6.68%
12
Revenue
¥3.062B
8.27%
1.00×
Cost of revenue
¥2.011B
8.23%
1.00×
Operating expenses
¥760.4M
8.69%
1.04×
Goodwill & intangibles
18.09%
Spread over hurdle
(1.63%)