1.651
Revenue¥B
2.344
2.468
2.576
2.764
2.898
3.059
3.240
3.405
3.585
3.747
1.743
5.27%
5.53%
45
16.23
Revenue growth%
20.15
20.04
19.44
22.24
20.29
18.28
20.63
20.94
22.94
20.26
25.61
20.63
20.28
20
4.74
Gross margin%
10.53
10.59
9.18
10.43
8.59
8.14
9.75
7.86
5.23
4.68
3.73
7.86
8.88
95
27.99
Operating margin%
12.09
9.75
11.71
11.77
13.74
13.85
11.08
10.01
10.99
8.49
8.66
10.99
11.40
52
4.30
Net margin%
14.20
13.43
15.93
13.69
11.19
13.69
11.36
10.62
11.12
9.03
10.28
11.12
12.40
27
27.04
P/E ratio (avg)x
34.86
37.11
40.33
43.64
44.25
50.10
54.99
56.19
59.26
60.57
18.40
56.19
47.17
19
9.974
EV/EBITx
43.47
46.27
41.52
41.79
35.92
38.01
36.38
31.50
28.70
27.82
16.38
31.50
37.19
49
24.11
FCF yield (avg)%
12.45
11.82
10.87
10.23
10.60
8.19
8.22
10.99
13.38
16.31
11.42
10.99
10.93
60
9.47
FCF margin%
20.93
19.53
20.92
20.26
18.58
17.28
19.78
21.89
24.33
26.70
27.37
21.89
20.59
18
0.640
FCF / Net incomex
0.103
0.110
0.112
0.120
0.138
0.156
0.150
0.153
0.152
0.157
1.050
0.153
0.144
52
16.67
ROIC%
21.78
23.29
24.80
27.10
29.05
30.78
28.37
27.90
30.54
32.24
19.34
30.54
28.14
40
14.07
Return on equity%
30.52
27.59
28.61
28.02
26.70
25.51
28.08
28.14
28.82
28.52
2.52
28.14
28.11
51
27.44
Return on assets%
5.52
4.85
4.40
6.08
3.14
0.40
1.40
1.69
1.69
2.05
22.68
1.69
2.60
12
12.59
EPS¥
13.10
12.87
14.63
15.05
17.19
18.59
19.48
17.81
16.43
18.72
13.33
1.72%
4.96%
—
7.30
EPS growth%
13.48
12.80
12.22
12.15
13.46
14.75
16.38
17.49
18.20
20.25
11.30
17.49
14.12
33
49.39
Bookvalue per sh¥
44.57
52.12
62.68
62.18
73.75
81.36
92.55
110.17
117.50
134.37
12.18
12.75%
12.58%
—
35.36
FCF per share¥
12.96
12.36
13.81
13.87
15.68
15.53
17.37
17.69
19.85
19.73
39.73
4.70%
4.80%
—
37.97
Dividend per sh¥
38.78
33.51
30.77
27.66
30.04
26.80
25.56
25.38
26.43
25.20
35.26
(3.45%)
(3.96%)
—
18.43
Div yield (avg)%
12.89
10.89
12.48
11.87
10.71
7.96
10.15
8.54
11.48
9.39
15.38
9.39
10.80
83
11.00
Payout ratio%
0.55
2.89
1.27
0.40
0.40
1.43
1.33
1.75
1.25
3.31
29.44
1.43
1.30
86
43.03
Shares (diluted)M
61.93
68.72
76.46
88.57
94.78
93.57
107.8
119.3
131.2
146.3
41.41
9.07%
8.78%
31
21.73
Buyback yield%
29.10
28.31
28.45
25.48
28.40
25.90
26.96
26.75
27.61
25.99
2.34
26.75
27.29
77
1.784
D/E ratiox
1.904
1.908
2.178
2.529
2.691
2.724
2.767
3.147
3.332
3.550
1.046
3.147
2.708
51
2.711
Enterprise value¥B
3.597
3.920
4.097
4.288
4.924
5.176
5.622
6.448
6.925
6.898
3.990
6.98%
6.28%
83
0.890
LT debt¥B
4.174
4.370
4.109
4.648
4.538
4.958
5.304
4.920
5.276
5.668
4.075
4.55%
3.09%
13
Revenue
¥3.747B
5.53%
1.00×
Cost of revenue
¥2.115B
5.69%
1.02×
Operating expenses
¥634.3M
5.13%
0.96×
Spread over hurdle
16.14%