4.126
Revenue¥B
3.151
3.469
3.800
4.209
4.472
4.885
5.230
5.745
6.164
6.769
4.359
8.65%
8.91%
42
16.93
Revenue growth%
7.86
10.60
11.96
10.95
13.04
11.47
14.44
15.37
12.73
13.14
25.22
13.14
12.35
33
12.83
Gross margin%
0.40
2.81
3.36
2.61
5.47
7.71
7.50
9.66
7.49
4.56
17.55
7.50
5.02
92
14.22
Operating margin%
24.10
22.61
22.80
23.06
20.91
20.90
19.61
20.30
20.21
21.33
27.41
20.30
21.12
49
12.67
Net margin%
10.20
7.54
9.83
10.69
8.85
10.01
10.88
11.03
11.69
14.47
21.53
11.03
10.45
85
17.76
P/E ratio (avg)x
23.68
23.67
25.04
26.21
25.86
24.10
25.06
26.59
26.56
29.79
18.26
26.56
25.46
86
31.05
EV/EBITx
7.136
7.047
7.248
6.891
7.288
8.026
8.686
8.636
9.469
10.44
23.66
8.686
7.657
18
6.36
FCF yield (avg)%
7.07
5.77
6.87
5.17
6.31
3.35
1.92
0.48
2.75
3.66
24.63
2.75
4.41
17
5.10
FCF margin%
3.72
6.44
4.17
2.87
5.53
6.47
6.70
5.28
3.76
3.24
11.20
5.28
4.72
47
0.332
FCF / Net incomex
0.754
0.861
0.898
0.876
0.935
0.948
1.113
1.135
1.179
1.247
0.808
1.135
0.942
47
17.04
ROIC%
24.82
23.88
21.98
24.85
22.69
23.50
21.95
24.07
23.79
21.44
23.92
23.50
23.65
8
6.40
Return on equity%
16.76
15.01
14.46
16.93
19.26
18.84
16.84
17.93
15.90
14.23
15.17
16.84
16.80
17
28.28
Return on assets%
6.99
5.11
4.67
1.94
0.40
0.40
1.26
3.06
3.98
1.58
26.40
1.58
2.50
14
5.76
EPS¥
16.06
17.02
20.15
23.68
24.10
28.11
27.80
27.94
28.82
32.87
6.26
6.40%
9.38%
—
24.05
EPS growth%
5.33
5.65
7.67
5.92
4.69
6.12
4.03
3.32
5.63
2.90
10.15
4.03
5.48
16
9.67
Bookvalue per sh¥
4.88
5.19
5.16
5.29
6.05
6.36
7.14
7.26
7.39
8.41
11.89
6.82%
5.00%
—
2.79
FCF per share¥
8.54
7.88
8.33
8.08
8.39
9.04
8.34
9.02
9.47
9.51
7.85
2.54%
1.06%
—
3.06
Dividend per sh¥
6.62
7.03
7.22
7.75
7.47
7.65
7.63
7.33
8.26
8.56
4.09
2.76%
2.43%
—
29.30
Div yield (avg)%
22.85
23.38
23.64
22.11
24.13
22.38
22.25
25.09
23.04
23.18
10.22
23.04
23.11
92
29.97
Payout ratio%
26.12
29.05
31.49
32.95
32.58
34.89
36.01
35.48
35.12
37.65
3.83
35.48
33.92
79
791.3
Shares (diluted)M
922.9
926.9
877.3
952.1
847.3
876.0
954.3
896.2
880.0
834.3
752.2
(0.31%)
(1.01%)
61
25.56
Buyback yield%
26.49
27.94
27.66
24.89
24.48
26.91
25.72
24.12
23.10
21.23
27.05
24.12
25.31
89
0.463
D/E ratiox
0.662
0.657
0.683
0.738
0.793
0.789
0.832
0.953
0.925
0.960
1.383
0.925
0.791
85
5.753
Enterprise value¥B
7.213
7.503
8.332
7.993
7.619
7.724
7.633
7.030
6.265
6.948
2.465
(1.83%)
(1.06%)
82
0.771
LT debt¥B
4.163
4.159
4.555
4.448
4.331
4.168
3.781
4.139
4.081
3.628
4.645
(3.48%)
(0.94%)
66
Revenue
¥6.769B
8.91%
1.00×
Cost of revenue
¥4.738B
8.91%
1.00×
Operating expenses
¥1.374B
9.40%
1.05×
Goodwill & intangibles
16.28%
Spread over hurdle
(4.26%)