0.436
Revenue¥B
1.441
1.481
1.574
1.622
1.697
1.793
1.928
2.069
2.225
2.377
0.465
6.97%
5.44%
62
25.83
Revenue growth%
9.80
6.90
8.15
5.58
5.32
4.66
7.44
6.16
4.40
4.07
29.20
4.66
5.87
18
19.81
Gross margin%
19.44
17.99
15.83
14.47
12.52
11.24
11.78
14.76
13.28
11.33
14.82
11.78
13.88
90
16.37
Operating margin%
34.60
33.49
32.01
33.87
32.09
30.34
27.98
30.06
27.98
28.75
4.35
28.75
31.18
80
18.89
Net margin%
23.95
22.63
21.24
22.63
21.60
20.27
18.01
17.39
19.18
17.11
7.75
18.01
20.76
37
24.80
P/E ratio (avg)x
36.04
36.03
38.07
40.68
45.01
42.02
37.11
39.84
42.40
45.13
23.17
42.02
40.26
82
25.09
EV/EBITx
45.55
55.21
61.85
62.38
63.14
64.76
68.65
70.51
83.25
87.14
26.75
70.51
63.95
60
25.70
FCF yield (avg)%
30.03
31.95
34.28
35.69
32.91
31.66
31.96
32.81
33.22
33.55
11.69
32.81
32.86
17
13.78
FCF margin%
25.98
24.46
26.49
23.91
25.48
28.28
30.05
31.37
30.16
28.58
22.61
30.05
27.39
48
1.060
FCF / Net incomex
1.099
1.079
0.965
0.935
1.009
0.960
0.903
0.931
1.002
0.986
0.976
0.960
0.976
59
23.16
ROIC%
6.70
9.53
8.78
9.38
7.49
9.04
8.35
7.03
8.83
9.53
2.16
8.83
8.80
81
27.86
Return on equity%
21.98
20.34
21.03
21.84
22.34
21.08
21.29
18.44
19.19
19.13
8.23
19.19
21.06
25
13.86
Return on assets%
1.51
0.40
1.32
0.40
0.40
0.40
0.40
2.19
0.40
0.40
4.66
0.40
0.40
70
7.04
EPS¥
4.47
3.96
4.05
4.02
3.79
4.18
4.03
4.27
4.33
4.51
7.23
3.54%
(0.88%)
—
6.98
EPS growth%
1.65
1.42
0.40
0.40
0.43
1.17
2.06
2.91
0.40
1.52
3.36
1.52
1.30
46
4.19
Bookvalue per sh¥
2.85
3.28
3.65
4.16
4.14
4.57
5.32
5.67
6.16
6.17
1.98
8.33%
9.11%
—
3.64
FCF per share¥
6.72
6.69
6.38
6.73
7.19
7.47
7.38
6.36
6.52
6.50
4.58
(2.00%)
(1.50%)
—
5.92
Dividend per sh¥
4.86
5.39
5.82
6.53
7.51
7.69
8.53
9.53
10.00
11.11
2.04
8.17%
9.46%
—
4.20
Div yield (avg)%
4.90
3.88
2.97
1.31
0.40
2.75
3.49
2.87
1.92
1.76
10.16
2.75
2.81
12
26.64
Payout ratio%
6.63
4.35
2.24
2.97
0.50
0.40
1.06
0.40
0.40
0.40
15.89
0.40
0.78
29
94.19
Shares (diluted)M
104.8
110.2
124.7
142.0
157.9
159.2
170.2
167.2
162.3
159.1
90.36
0.16%
3.76%
63
9.12
Buyback yield%
20.72
19.36
19.73
17.34
20.26
17.43
18.65
17.26
16.75
15.32
2.75
17.26
18.04
54
1.570
D/E ratiox
1.362
1.501
1.556
1.608
1.625
1.567
1.653
1.905
2.271
2.532
1.693
1.905
1.617
86
1.877
Enterprise value¥B
3.123
3.759
3.780
4.348
4.300
4.240
4.193
4.757
4.667
5.443
0.145
4.83%
7.59%
35
1.254
LT debt¥B
0.436
0.411
0.394
0.334
0.323
0.315
0.335
0.297
0.272
0.286
1.452
(2.39%)
(3.58%)
84
Revenue
¥2.377B
5.44%
1.00×
Cost of revenue
¥1.478B
5.61%
1.02×
Operating expenses
¥312.3M
4.12%
0.88×
Goodwill & intangibles
15.93%
Spread over hurdle
77.81%