0.684
Revenue¥B
1.391
1.476
1.568
1.658
1.750
1.860
1.980
2.042
2.105
2.203
0.763
4.71%
5.36%
75
13.77
Revenue growth%
22.83
20.31
19.36
20.90
20.29
20.02
21.32
20.32
22.61
22.27
4.33
21.32
20.61
41
2.71
Gross margin%
8.85
6.04
3.71
6.19
7.95
6.08
3.52
5.11
4.42
5.45
9.16
5.11
5.75
57
11.69
Operating margin%
17.41
15.76
12.80
10.73
8.91
9.02
8.43
8.58
10.47
12.80
9.97
9.02
10.60
73
13.30
Net margin%
8.72
9.85
10.35
10.00
12.10
14.43
15.90
15.53
16.98
14.07
4.06
15.53
13.09
71
8.138
P/E ratio (avg)x
27.58
26.93
26.65
23.93
23.37
21.49
21.34
23.45
24.50
24.65
27.10
23.45
24.22
10
8.841
EV/EBITx
39.45
36.67
38.59
43.84
49.03
53.86
52.61
59.41
57.25
64.39
15.00
57.25
50.82
16
15.97
FCF yield (avg)%
19.81
20.24
17.24
19.42
19.53
18.19
17.32
19.47
16.90
19.27
3.00
18.19
19.34
25
24.61
FCF margin%
18.89
21.29
21.71
22.69
25.27
27.16
25.51
23.92
25.72
22.82
23.35
25.51
23.37
9
0.540
FCF / Net incomex
2.795
3.017
2.962
2.902
2.915
3.009
3.028
3.286
3.582
4.011
1.674
3.286
3.013
79
4.39
ROIC%
6.65
3.82
6.29
6.77
8.14
5.58
7.51
10.11
12.96
13.18
14.68
10.11
7.14
45
25.11
Return on equity%
10.02
7.33
8.61
8.32
7.64
5.87
7.67
7.61
6.03
3.91
6.06
6.03
7.63
23
10.86
Return on assets%
8.82
8.41
8.01
10.89
9.70
10.68
12.24
11.42
9.91
9.04
25.32
10.68
9.81
8
107.52
EPS¥
38.37
40.08
41.43
42.99
37.40
40.07
39.12
42.24
37.27
39.73
117.47
1.21%
(0.27%)
—
12.78
EPS growth%
20.18
19.41
18.06
18.75
20.51
23.13
24.32
22.87
24.17
26.80
8.89
24.17
21.69
75
110.02
Bookvalue per sh¥
157.55
175.34
173.40
165.28
188.40
175.63
197.27
220.02
234.25
224.11
145.95
3.53%
3.73%
—
38.67
FCF per share¥
39.49
42.11
38.45
37.78
34.28
32.22
31.46
30.12
29.51
31.24
126.64
(1.84%)
(2.27%)
—
111.96
Dividend per sh¥
28.64
29.28
31.91
31.83
31.47
31.31
32.72
32.71
36.20
33.59
164.89
1.31%
0.78%
—
6.01
Div yield (avg)%
24.90
23.78
20.88
18.98
21.84
19.19
18.81
16.69
15.62
14.12
5.40
16.69
19.09
85
29.37
Payout ratio%
10.42
7.68
4.76
7.20
5.41
4.14
6.13
6.44
8.44
10.73
13.98
6.44
6.82
7
11.87
Shares (diluted)M
10.07
9.561
8.784
8.336
8.610
9.290
8.783
8.438
8.402
7.313
11.95
(3.21%)
(2.77%)
95
11.91
Buyback yield%
16.58
19.17
22.06
20.34
19.63
18.20
19.93
21.64
22.25
20.39
23.64
20.39
20.14
40
1.571
D/E ratiox
0.544
0.587
0.670
0.752
0.824
0.749
0.685
0.687
0.684
0.639
0.132
0.685
0.684
46
0.781
Enterprise value¥B
1.151
1.236
1.235
1.304
1.227
1.146
1.249
1.344
1.238
1.337
0.856
1.73%
1.16%
73
0.578
LT debt¥B
1.788
1.908
1.826
1.935
1.868
2.214
2.260
2.389
2.513
2.624
0.401
7.03%
3.99%
46
Revenue
¥2.203B
5.36%
1.00×
Cost of revenue
¥1.388B
5.22%
0.99×
Operating expenses
¥243.4M
6.41%
1.10×
Goodwill & intangibles
21.30%
Spread over hurdle
90.28%