5.044
Revenue¥B
5.212
5.513
5.831
6.160
6.383
6.534
6.794
7.070
7.392
7.923
5.302
4.42%
4.60%
43
11.32
Revenue growth%
26.76
27.36
27.59
29.06
29.27
30.77
33.39
32.88
34.34
32.01
2.80
32.88
30.02
29
5.88
Gross margin%
10.64
11.82
14.81
16.53
17.09
16.76
17.16
17.47
15.03
12.27
23.93
16.76
15.78
12
3.74
Operating margin%
25.75
22.87
21.51
19.83
18.77
20.61
21.57
20.15
20.43
18.17
22.38
20.43
20.52
31
18.71
Net margin%
9.87
8.87
6.03
6.03
5.71
5.22
5.22
6.29
8.96
9.19
28.12
6.29
6.16
57
15.37
P/E ratio (avg)x
24.83
21.67
20.32
20.24
22.25
22.48
21.04
19.14
17.79
17.34
24.38
19.14
20.68
32
20.10
EV/EBITx
23.02
25.99
27.96
26.81
31.28
32.81
35.59
38.39
39.50
43.78
37.15
38.39
32.05
54
8.99
FCF yield (avg)%
17.23
17.12
15.23
17.06
17.26
17.80
18.59
16.90
19.06
21.06
14.68
18.59
17.24
31
17.46
FCF margin%
29.43
27.81
26.98
26.41
25.81
28.42
30.41
27.51
24.85
23.15
25.06
27.51
27.24
64
1.116
FCF / Net incomex
1.438
1.541
1.653
1.745
1.867
1.927
2.038
1.966
2.127
2.427
1.444
2.038
1.897
91
22.15
ROIC%
12.21
13.64
10.89
10.96
9.67
11.83
13.03
13.48
14.91
13.71
10.32
13.48
12.62
73
16.90
Return on equity%
17.10
14.20
15.85
13.25
15.78
14.46
11.66
14.27
16.70
19.26
11.50
14.46
15.12
35
19.08
Return on assets%
26.43
26.99
29.47
31.98
33.25
31.95
31.36
32.35
33.01
30.41
13.28
31.95
31.66
76
44.65
EPS¥
25.15
25.65
28.28
31.08
35.13
37.61
42.84
46.81
46.21
54.95
49.78
9.36%
10.03%
—
22.91
EPS growth%
5.21
8.03
8.36
8.49
10.64
13.00
14.77
16.94
19.50
21.06
12.74
16.94
11.82
19
26.79
Bookvalue per sh¥
30.29
30.17
31.03
30.61
33.62
34.18
32.71
37.32
38.71
42.05
45.01
4.58%
4.07%
—
43.60
FCF per share¥
21.80
22.00
23.92
25.91
27.88
30.11
30.56
29.62
30.25
30.50
26.60
1.81%
2.27%
—
36.43
Dividend per sh¥
27.80
33.60
38.38
41.82
44.62
46.19
45.52
46.79
51.84
61.38
46.26
6.59%
8.02%
—
4.10
Div yield (avg)%
27.45
28.60
28.05
27.09
26.81
24.15
26.01
28.63
27.45
29.66
28.43
27.45
27.45
45
2.80
Payout ratio%
14.98
17.48
19.11
20.85
22.32
20.46
22.05
24.98
23.53
22.21
27.66
22.21
21.45
88
128.8
Shares (diluted)M
192.4
188.5
183.7
175.9
206.1
204.7
202.2
226.6
244.7
265.2
128.5
5.17%
3.74%
46
12.00
Buyback yield%
24.08
24.82
26.25
27.81
29.85
29.93
31.89
31.68
28.94
26.09
17.01
29.93
28.38
14
0.863
D/E ratiox
1.535
1.563
1.695
1.928
1.909
1.885
2.206
2.390
2.338
2.348
1.646
2.338
1.918
87
1.618
Enterprise value¥B
0.895
0.969
1.107
1.144
1.249
1.384
1.567
1.801
2.095
2.543
2.295
15.28%
11.33%
73
5.447
LT debt¥B
6.656
6.492
6.669
6.993
7.153
8.056
8.014
7.570
6.957
7.851
3.161
1.88%
1.59%
67
Revenue
¥7.923B
4.60%
1.00×
Cost of revenue
¥5.546B
4.60%
1.00×
Operating expenses
¥1.233B
4.75%
1.01×
Cash and investments
13.25%
Spread over hurdle
11.17%