3.806
Revenue¥B
4.002
4.059
4.303
4.364
4.617
4.760
4.934
5.123
5.229
5.391
4.087
3.15%
3.17%
58
25.02
Revenue growth%
10.31
11.72
10.45
9.76
11.42
14.19
14.50
12.88
11.20
13.66
19.83
13.66
11.57
47
15.04
Gross margin%
17.90
16.56
19.36
18.76
19.92
17.07
18.57
21.34
24.18
22.67
11.57
21.34
19.06
22
17.74
Operating margin%
29.43
30.26
28.21
29.43
28.31
27.89
25.69
24.04
23.19
22.59
9.88
24.04
28.05
73
7.77
Net margin%
12.71
10.72
8.51
5.96
7.48
8.77
11.49
14.43
12.69
10.71
15.91
11.49
10.72
86
11.58
P/E ratio (avg)x
44.41
51.64
49.43
56.31
57.42
55.82
54.83
54.57
62.87
61.09
14.36
55.82
55.32
24
32.90
EV/EBITx
33.52
38.39
39.32
43.47
44.08
41.88
39.01
38.52
37.76
42.80
24.70
39.01
39.17
25
21.64
FCF yield (avg)%
10.69
12.87
10.17
9.09
6.52
7.44
9.60
12.56
13.12
15.52
11.46
12.56
10.43
20
12.01
FCF margin%
13.17
13.66
11.53
14.46
16.91
17.52
15.30
12.86
10.30
8.79
23.33
12.86
13.42
20
0.213
FCF / Net incomex
0.417
0.428
0.433
0.411
0.390
0.433
0.404
0.466
0.520
0.514
1.325
0.466
0.430
75
14.78
ROIC%
2.88
3.55
4.47
4.02
5.99
6.51
7.59
9.55
10.22
9.49
17.53
9.49
6.25
55
13.87
Return on equity%
9.92
10.61
10.95
8.76
10.80
13.11
10.66
13.39
11.60
12.61
2.12
12.61
10.88
21
4.88
Return on assets%
5.55
8.07
7.48
5.80
8.24
7.84
7.44
7.38
8.61
7.77
29.04
7.77
7.63
8
166.06
EPS¥
47.03
49.69
49.94
53.66
48.87
51.41
53.23
53.89
49.69
51.11
172.90
0.90%
1.66%
—
26.65
EPS growth%
6.73
7.12
8.02
6.47
3.98
1.14
0.40
3.30
4.61
4.32
2.93
3.30
4.47
26
43.14
Bookvalue per sh¥
174.93
190.28
189.53
179.67
180.30
207.44
224.58
216.98
248.84
269.70
34.85
8.39%
3.89%
—
117.72
FCF per share¥
85.51
97.38
113.82
130.05
130.43
139.00
137.13
144.45
143.33
149.82
41.87
2.81%
6.62%
—
92.68
Dividend per sh¥
104.49
121.55
113.14
130.34
123.46
132.21
123.42
138.51
145.65
158.03
146.82
5.06%
4.68%
—
9.83
Div yield (avg)%
1.31
0.40
1.83
0.70
3.12
4.75
3.18
3.87
4.77
5.46
7.90
4.75
3.15
61
4.51
Payout ratio%
21.44
20.44
19.55
17.28
16.05
13.73
14.73
16.40
13.96
15.94
10.37
14.73
16.23
39
14.04
Shares (diluted)M
15.26
16.52
17.31
19.31
17.43
18.40
16.54
15.77
14.16
14.10
13.82
(4.16%)
(1.53%)
59
17.86
Buyback yield%
6.69
9.39
10.43
7.61
10.41
13.40
15.19
15.41
14.21
14.19
13.34
14.21
11.92
17
1.279
D/E ratiox
0.984
0.879
0.865
0.822
0.845
0.739
0.789
0.834
0.754
0.790
1.348
0.789
0.828
30
2.309
Enterprise value¥B
7.793
8.362
8.880
10.38
10.16
10.62
10.98
10.80
12.52
15.06
3.596
8.19%
8.21%
72
3.810
LT debt¥B
3.164
2.857
3.062
3.058
3.188
3.272
3.589
3.238
3.370
3.773
3.083
3.43%
1.21%
51
Revenue
¥5.391B
3.17%
1.00×
Cost of revenue
¥3.263B
3.12%
1.00×
Operating expenses
¥734.9M
3.53%
1.04×
Spread over hurdle
53.60%