1.671
Revenue¥B
2.641
2.669
2.701
2.768
2.787
2.911
3.069
3.093
3.154
3.315
1.760
3.53%
2.70%
46
29.42
Revenue growth%
10.33
8.15
7.10
7.14
4.91
5.27
8.17
5.40
6.44
7.63
3.05
6.44
7.12
47
21.93
Gross margin%
13.75
12.38
11.57
13.59
14.76
14.25
12.41
11.20
12.36
11.12
13.79
12.36
12.39
53
15.51
Operating margin%
10.93
9.11
6.41
8.75
9.73
9.19
10.40
10.51
11.06
10.40
14.96
10.40
10.06
79
26.95
Net margin%
22.88
25.44
26.86
25.34
22.45
20.79
23.78
26.22
27.78
26.33
9.63
26.22
25.39
40
10.99
P/E ratio (avg)x
11.85
10.65
10.13
10.32
9.578
9.177
8.129
7.109
7.486
7.506
24.20
7.506
9.378
24
19.05
EV/EBITx
39.54
39.20
36.23
39.66
40.22
43.68
44.54
41.10
40.15
37.93
36.59
41.10
39.91
48
18.97
FCF yield (avg)%
14.07
17.05
15.46
16.53
15.85
18.73
20.03
18.80
19.14
17.06
14.63
18.80
17.05
21
9.26
FCF margin%
25.95
26.24
28.90
27.11
25.18
26.00
28.22
27.28
26.17
25.71
8.66
26.17
26.20
58
1.061
FCF / Net incomex
1.433
1.508
1.397
1.521
1.638
1.652
1.647
1.716
1.677
1.567
0.497
1.652
1.602
17
7.22
ROIC%
14.60
17.53
17.65
17.77
17.56
16.11
15.79
14.11
13.61
11.12
10.58
14.11
15.95
37
28.32
Return on equity%
3.68
1.70
2.83
1.41
0.40
0.40
0.40
0.40
1.17
2.84
21.85
0.40
1.29
42
12.99
Return on assets%
17.16
18.34
20.37
21.52
19.72
20.66
21.53
20.58
21.53
20.97
24.62
20.97
20.62
77
83.16
EPS¥
27.46
30.04
27.19
27.03
24.26
26.39
29.43
29.32
28.43
28.05
84.99
2.94%
0.80%
—
16.14
EPS growth%
18.96
17.85
19.49
22.49
19.60
21.90
19.19
16.60
15.10
13.56
28.81
16.60
19.07
47
91.12
Bookvalue per sh¥
68.39
66.16
68.45
73.32
65.15
55.86
52.35
47.96
50.27
46.05
62.19
(6.71%)
(4.66%)
—
77.70
FCF per share¥
25.25
24.94
23.03
21.05
20.85
19.84
22.02
24.78
25.57
24.35
18.81
3.15%
(0.73%)
—
68.12
Dividend per sh¥
42.66
38.45
37.51
34.13
35.73
32.08
33.95
36.36
36.36
39.87
37.50
2.21%
—
—
28.26
Div yield (avg)%
20.53
18.64
21.18
19.43
21.99
19.36
16.79
17.55
19.18
18.93
24.19
18.93
19.27
52
12.42
Payout ratio%
15.32
15.01
15.95
16.23
13.41
14.87
15.98
18.89
17.53
18.60
8.18
17.53
15.97
67
45.58
Shares (diluted)M
83.18
81.79
87.89
89.00
100.6
102.7
121.4
122.3
143.9
165.7
45.52
10.49%
8.53%
38
10.18
Buyback yield%
29.25
28.23
28.99
28.47
30.00
32.76
33.67
32.46
34.92
33.15
2.90
33.15
31.23
75
0.982
D/E ratiox
1.065
1.045
1.112
1.188
1.274
1.276
1.205
1.229
1.256
1.302
1.097
1.256
1.217
79
3.229
Enterprise value¥B
3.290
3.086
3.012
2.847
3.167
3.359
3.636
3.321
3.003
3.123
1.617
(0.28%)
(0.12%)
78
2.777
LT debt¥B
3.747
3.506
4.052
4.139
3.945
3.931
3.982
4.544
4.293
3.962
1.942
0.09%
1.62%
78
Revenue
¥3.315B
2.70%
1.00×
Cost of revenue
¥1.822B
2.89%
1.02×
Operating expenses
¥552.8M
2.73%
1.00×
Goodwill & intangibles
13.76%
Spread over hurdle
12.10%