1.603
Revenue¥B
3.735
3.691
3.669
3.728
3.734
3.794
3.825
3.937
3.967
3.999
1.712
1.38%
0.76%
81
26.33
Revenue growth%
16.62
18.98
18.01
18.47
21.00
19.98
19.27
19.37
19.29
19.23
2.10
19.29
19.25
55
29.06
Gross margin%
32.01
29.91
30.48
33.46
34.07
32.04
30.65
30.75
31.83
32.48
27.55
31.83
31.92
75
10.47
Operating margin%
25.09
25.04
23.22
24.85
22.77
21.45
19.73
20.10
18.09
15.57
17.32
19.73
22.11
15
9.39
Net margin%
6.48
4.01
6.91
8.26
7.59
10.57
12.31
9.73
11.04
8.59
28.15
10.57
8.43
5
8.991
P/E ratio (avg)x
21.94
23.97
27.25
26.67
27.71
26.61
28.34
33.47
32.02
30.68
8.614
30.68
27.48
88
18.55
EV/EBITx
27.83
29.46
33.97
32.41
37.40
40.39
43.24
41.00
43.51
41.32
11.08
41.32
38.89
86
13.73
FCF yield (avg)%
18.24
20.70
21.09
18.60
19.94
20.77
22.06
23.69
24.88
22.17
10.47
22.17
20.93
38
20.11
FCF margin%
11.40
13.95
15.65
12.78
11.95
11.63
12.33
10.97
12.83
11.88
10.95
11.88
12.14
35
0.615
FCF / Net incomex
2.428
2.616
2.850
3.149
3.077
3.329
3.647
4.193
4.295
4.059
1.266
4.059
3.239
58
8.97
ROIC%
10.98
9.30
6.91
7.08
6.55
4.55
3.67
3.48
5.70
4.35
18.82
4.35
6.13
52
12.50
Return on equity%
11.39
9.54
8.92
11.19
14.05
15.64
14.48
16.03
17.19
17.25
28.96
16.03
14.26
68
2.82
Return on assets%
16.81
18.31
20.83
23.25
23.02
25.79
25.44
23.35
22.60
20.90
10.32
23.35
22.81
72
4.05
EPS¥
4.48
5.36
6.45
7.35
7.13
7.67
7.63
8.47
10.07
11.99
4.20
10.97%
11.11%
—
13.47
EPS growth%
24.06
21.13
18.49
19.99
20.91
20.07
21.56
21.10
18.87
16.10
26.69
20.07
20.49
60
4.11
Bookvalue per sh¥
1.76
1.84
2.00
2.34
2.39
2.77
3.20
3.49
4.14
4.15
5.06
11.71%
9.80%
—
4.85
FCF per share¥
6.40
6.79
6.90
6.82
6.84
7.11
7.88
7.70
7.81
7.78
5.25
2.61%
3.12%
—
3.79
Dividend per sh¥
2.47
2.70
2.69
2.60
2.50
2.50
2.46
2.75
2.78
2.71
5.05
1.68%
2.27%
—
10.39
Div yield (avg)%
12.51
14.64
13.54
13.69
11.25
8.66
10.45
10.75
13.47
13.20
3.58
10.75
12.85
12
15.65
Payout ratio%
13.77
14.07
15.30
14.25
14.10
14.76
13.88
13.59
12.51
11.86
21.33
13.59
13.98
77
291.2
Shares (diluted)M
360.3
354.4
337.2
330.6
335.2
329.4
355.0
400.4
395.3
427.6
303.4
4.99%
2.05%
64
11.35
Buyback yield%
28.95
26.48
23.54
26.47
26.45
26.25
25.99
28.14
27.69
28.13
2.98
27.69
26.47
86
0.134
D/E ratiox
1.192
1.169
1.163
1.235
1.370
1.523
1.393
1.314
1.161
1.081
0.686
1.314
1.214
89
5.028
Enterprise value¥B
2.001
1.893
1.725
1.837
1.659
1.479
1.564
1.383
1.229
1.156
4.842
(6.97%)
(5.94%)
46
0.953
LT debt¥B
0.204
0.221
0.232
0.232
0.235
0.263
0.240
0.243
0.225
0.231
3.565
(0.36%)
1.27%
81
Revenue
¥3.999B
0.76%
1.00×
Cost of revenue
¥2.789B
0.72%
1.00×
Operating expenses
¥457.0M
1.70%
1.10×
Goodwill & intangibles
17.56%
Spread over hurdle
17.33%