3.170
Revenue¥B
2.431
2.621
2.823
2.974
3.167
3.356
3.462
3.713
3.926
4.200
3.470
5.81%
5.94%
27
7.65
Revenue growth%
33.50
33.99
33.31
31.82
32.44
30.98
33.77
34.21
35.76
35.12
2.52
34.21
33.64
61
11.08
Gross margin%
25.97
24.67
25.55
23.15
22.01
20.94
20.23
18.06
17.03
14.99
24.21
18.06
21.47
45
5.10
Operating margin%
16.73
18.62
17.22
17.32
17.23
17.87
19.49
19.18
17.10
19.81
23.34
19.18
17.59
55
5.24
Net margin%
16.27
15.48
17.99
15.40
17.54
17.90
15.32
15.57
16.90
18.72
20.95
16.90
16.58
95
16.89
P/E ratio (avg)x
34.21
36.78
35.06
37.34
34.47
35.70
39.34
42.40
45.63
50.11
31.93
42.40
37.06
93
18.84
EV/EBITx
21.42
23.28
22.03
19.14
20.84
19.40
18.48
16.16
16.10
17.19
21.26
17.19
19.27
65
13.47
FCF yield (avg)%
5.22
4.52
3.33
0.94
0.88
0.42
0.40
1.49
0.40
1.24
20.14
0.42
1.09
16
6.53
FCF margin%
14.65
16.70
16.66
15.69
15.89
13.43
13.62
14.33
16.73
17.05
9.28
14.33
15.79
21
1.212
FCF / Net incomex
1.793
1.832
1.952
1.943
1.904
1.766
1.637
1.754
1.891
1.777
0.343
1.766
1.812
37
8.45
ROIC%
23.52
24.96
22.58
25.25
24.00
23.56
21.78
19.65
20.55
19.13
19.04
20.55
23.05
51
14.36
Return on equity%
20.42
20.68
19.04
21.88
23.27
21.16
23.85
23.65
25.83
27.75
7.97
23.85
22.58
62
3.62
Return on assets%
30.63
32.04
29.73
30.68
29.96
28.86
27.43
25.58
28.28
26.82
23.46
27.43
29.29
44
1.40
EPS¥
3.31
3.24
3.12
3.24
3.35
2.94
2.68
2.85
2.99
2.77
1.52
(3.69%)
(3.05%)
—
3.96
EPS growth%
22.90
20.88
22.03
24.17
25.17
24.42
24.78
21.96
22.26
22.17
17.60
22.26
22.58
53
2.20
Bookvalue per sh¥
5.59
5.49
5.59
6.09
6.56
7.21
7.87
8.19
7.78
8.27
1.78
4.74%
4.98%
—
3.24
FCF per share¥
3.87
4.15
3.96
3.76
4.07
4.34
3.98
4.01
4.56
5.06
3.44
4.48%
4.10%
—
4.32
Dividend per sh¥
2.42
2.77
2.56
2.55
2.37
2.72
2.95
2.90
3.31
3.78
2.28
9.79%
5.75%
—
27.70
Div yield (avg)%
21.43
23.19
21.08
22.58
22.23
25.18
24.48
22.25
24.98
24.62
12.92
24.62
22.88
30
26.94
Payout ratio%
19.43
21.56
19.07
16.10
18.19
15.27
16.62
14.98
12.35
12.18
24.34
14.98
16.36
12
465.8
Shares (diluted)M
349.1
377.5
360.3
383.3
405.3
430.6
378.5
370.9
397.9
390.1
488.4
(0.76%)
0.46%
85
26.13
Buyback yield%
20.04
18.51
18.96
16.44
13.55
13.31
15.63
14.98
16.60
16.37
25.56
15.63
16.41
81
1.388
D/E ratiox
0.825
0.871
0.900
0.914
0.881
0.938
1.062
1.104
1.229
1.297
1.613
1.104
0.926
44
2.262
Enterprise value¥B
5.099
5.974
5.632
5.812
6.588
6.849
7.611
8.564
8.863
10.04
1.620
8.79%
7.45%
92
2.849
LT debt¥B
2.291
2.206
1.923
1.880
1.937
2.000
1.962
1.837
1.776
1.608
3.954
(3.65%)
(4.13%)
17
Revenue
¥4.200B
5.94%
1.00×
Cost of revenue
¥2.642B
6.18%
1.02×
Operating expenses
¥979.3M
5.98%
1.00×
Goodwill & intangibles
18.02%
Spread over hurdle
(5.15%)