3.303
Revenue¥B
1.858
2.026
2.241
2.433
2.696
2.903
3.183
3.412
3.651
4.026
3.577
8.35%
9.00%
71
29.02
Revenue growth%
25.26
27.86
25.26
27.53
27.16
24.18
25.94
26.96
28.03
30.70
8.88
26.96
27.06
64
12.44
Gross margin%
0.81
0.40
0.40
3.16
2.42
5.24
5.61
7.91
9.69
7.16
5.48
7.16
4.20
23
21.03
Operating margin%
7.21
5.91
6.48
5.11
6.05
6.37
8.67
9.93
8.19
5.41
11.81
8.19
6.43
90
22.97
Net margin%
30.40
32.36
31.88
33.27
30.68
32.89
33.05
30.40
31.68
30.69
25.18
31.68
31.78
32
6.647
P/E ratio (avg)x
27.12
28.23
33.16
38.84
40.48
47.38
53.31
57.63
65.21
69.33
25.13
57.63
43.93
76
35.31
EV/EBITx
25.93
26.19
28.49
26.43
27.09
24.37
26.48
23.13
20.51
20.75
26.70
23.13
26.06
88
12.60
FCF yield (avg)%
20.11
22.45
23.88
23.41
23.47
21.56
24.16
24.36
23.18
25.82
5.34
24.16
23.44
51
21.00
FCF margin%
24.41
22.29
25.13
24.14
24.26
21.36
22.56
21.13
20.87
23.82
24.43
21.36
23.19
15
0.317
FCF / Net incomex
2.256
2.589
2.858
2.835
3.027
3.379
3.723
3.745
4.315
4.596
0.130
3.745
3.203
94
13.51
ROIC%
19.03
18.00
18.71
20.15
20.78
20.60
22.17
20.19
20.89
20.99
17.40
20.89
20.39
13
18.41
Return on equity%
23.59
26.45
25.12
26.85
24.59
25.13
24.09
25.87
26.08
27.36
28.97
25.87
25.50
8
19.16
Return on assets%
22.55
25.16
27.99
25.48
25.69
23.93
21.36
19.54
18.92
20.97
2.92
20.97
23.24
40
19.15
EPS¥
22.01
24.50
23.99
25.38
26.27
26.76
28.90
30.09
29.62
32.00
20.19
4.02%
4.38%
—
24.07
EPS growth%
12.92
15.12
13.12
15.47
17.07
15.16
17.86
19.21
16.86
15.84
6.36
16.86
15.65
78
22.08
Bookvalue per sh¥
46.07
50.34
47.30
47.58
48.93
52.32
48.14
43.50
42.12
45.85
73.91
(1.29%)
(0.39%)
—
68.55
FCF per share¥
21.18
21.99
20.15
17.48
18.64
17.75
18.39
18.55
18.56
20.39
75.40
1.81%
(1.19%)
—
32.82
Dividend per sh¥
29.53
33.08
29.46
31.19
32.35
36.21
34.48
38.52
41.60
42.61
52.90
5.66%
4.54%
—
27.44
Div yield (avg)%
5.95
4.24
1.58
0.40
0.40
0.40
1.19
3.50
4.07
4.94
22.36
3.50
2.54
40
11.44
Payout ratio%
19.29
16.80
17.39
16.79
14.87
16.68
16.25
15.11
17.11
15.96
5.68
16.25
16.73
75
38.18
Shares (diluted)M
59.66
68.33
75.59
88.12
99.63
98.98
106.6
119.1
134.7
147.9
38.27
8.22%
10.33%
59
24.39
Buyback yield%
2.21
4.76
2.85
4.20
1.42
2.63
3.86
1.16
1.93
2.77
7.44
2.63
2.70
83
1.354
D/E ratiox
0.482
0.477
0.536
0.556
0.598
0.614
0.668
0.601
0.562
0.593
1.057
0.601
0.577
56
3.258
Enterprise value¥B
1.082
1.139
1.222
1.212
1.236
1.134
0.981
0.914
0.927
0.955
2.985
(5.03%)
(1.91%)
33
2.692
LT debt¥B
1.282
1.248
1.391
1.445
1.604
1.795
1.745
1.589
1.650
1.618
3.394
0.18%
2.72%
12
Revenue
¥4.026B
9.00%
1.00×
Cost of revenue
¥1.951B
8.98%
1.00×
Operating expenses
¥973.3M
8.97%
1.00×
Goodwill & intangibles
16.51%
Spread over hurdle
35.76%