2.844
Revenue¥B
15.90
16.27
16.40
16.63
16.70
17.24
17.61
17.63
17.67
18.12
2.908
1.65%
1.69%
71
20.54
Revenue growth%
21.66
23.74
24.92
26.84
24.22
23.64
22.78
21.52
21.02
23.94
18.63
22.78
23.69
23
7.29
Gross margin%
0.40
0.40
0.40
0.64
0.40
0.95
2.88
2.46
3.00
1.36
14.97
2.46
0.80
19
4.91
Operating margin%
22.88
24.87
27.59
28.41
28.33
25.98
24.08
22.99
23.75
24.06
21.31
24.06
24.47
10
23.24
Net margin%
11.20
10.69
11.46
8.83
10.01
12.82
13.84
16.20
15.69
15.14
24.63
15.14
12.14
21
18.52
P/E ratio (avg)x
15.23
15.27
14.14
13.50
14.88
17.17
17.87
20.61
20.19
20.02
15.67
20.02
16.22
83
22.30
EV/EBITx
63.98
65.48
72.45
84.13
84.24
95.71
99.39
119.7
130.4
143.6
22.87
119.7
89.98
11
10.11
FCF yield (avg)%
10.89
12.28
10.17
12.54
14.56
15.31
17.13
16.23
14.65
13.16
10.40
15.31
13.86
54
8.57
FCF margin%
26.00
26.47
26.14
28.65
29.47
30.46
29.44
28.43
28.35
26.61
8.26
28.43
28.39
74
1.725
FCF / Net incomex
0.512
0.568
0.544
0.540
0.538
0.524
0.486
0.550
0.589
0.575
1.121
0.550
0.542
34
29.82
ROIC%
19.77
19.21
18.35
18.94
20.99
18.65
16.95
19.20
19.17
18.67
28.15
18.67
19.05
62
27.87
Return on equity%
9.76
12.05
13.58
14.57
12.86
15.80
17.91
16.68
18.15
17.17
18.83
17.17
15.19
20
9.30
Return on assets%
11.86
11.58
9.42
8.24
7.98
10.54
11.04
10.59
9.22
9.03
16.04
10.54
9.98
38
40.00
EPS¥
74.52
69.50
63.67
68.71
64.99
56.76
58.55
50.20
47.29
50.99
41.94
(4.73%)
(3.05%)
—
16.48
EPS growth%
25.90
26.88
26.40
27.14
29.83
30.24
31.69
32.66
33.50
34.16
6.79
32.66
30.04
73
22.88
Bookvalue per sh¥
92.43
96.92
96.64
103.77
111.54
107.39
97.66
107.02
99.40
92.24
89.97
(3.73%)
0.69%
—
110.42
FCF per share¥
50.84
43.36
41.53
38.86
39.93
38.45
41.17
36.89
32.73
32.39
91.20
(4.10%)
(4.41%)
—
22.44
Dividend per sh¥
21.38
22.66
23.41
24.69
22.15
23.45
25.75
27.69
28.50
28.41
57.82
5.10%
3.66%
—
7.28
Div yield (avg)%
6.35
5.67
6.32
3.70
6.24
7.25
10.07
11.40
12.36
14.94
27.30
11.40
6.80
14
14.11
Payout ratio%
2.30
3.81
3.23
4.53
7.08
9.44
11.05
10.76
13.09
15.26
25.10
11.05
8.26
14
60.22
Shares (diluted)M
56.58
49.38
46.67
48.33
46.13
49.32
46.97
42.10
44.67
42.56
61.34
(1.60%)
(4.25%)
90
17.20
Buyback yield%
14.82
14.32
16.72
15.29
15.61
17.43
18.47
17.11
14.62
15.40
17.92
17.11
15.51
50
1.776
D/E ratiox
0.606
0.663
0.701
0.725
0.809
0.831
0.936
0.896
1.016
1.047
1.206
0.936
0.820
55
14.33
Enterprise value¥B
2.180
2.075
2.074
2.328
2.525
2.949
3.348
3.318
3.314
3.771
12.75
8.36%
6.52%
23
3.040
LT debt¥B
15.77
17.53
19.15
19.52
20.04
18.95
17.73
16.66
18.76
17.23
5.093
(2.97%)
0.67%
51
Revenue
¥18.12B
1.69%
1.00×
Cost of revenue
¥8.036B
1.78%
1.01×
Operating expenses
¥4.316B
1.65%
1.00×
Cash and investments
15.06%
Return on capital
100.76%
Spread over hurdle
93.43%