3.769
Revenue¥B
3.873
3.983
4.088
4.112
4.114
4.231
4.212
4.194
4.195
4.233
4.064
0.57%
1.18%
24
3.78
Revenue growth%
24.28
23.05
21.07
22.86
20.51
19.69
22.38
20.32
21.22
18.26
9.99
20.32
21.15
91
25.31
Gross margin%
26.74
24.52
23.04
24.02
22.96
23.78
24.66
25.07
26.21
28.99
11.98
25.07
24.59
79
10.57
Operating margin%
24.35
24.94
22.82
22.89
23.65
22.11
24.67
24.94
25.95
24.21
12.73
24.67
24.28
63
24.15
Net margin%
13.08
10.79
12.51
13.54
10.63
10.94
10.91
12.10
11.51
10.18
28.30
10.94
11.23
87
7.186
P/E ratio (avg)x
45.11
42.25
43.03
45.01
50.02
52.57
51.41
58.11
55.67
52.86
7.323
52.86
50.72
64
30.92
EV/EBITx
17.02
16.12
15.53
13.71
14.42
14.59
14.49
12.80
13.01
13.47
10.57
13.47
14.46
89
19.23
FCF yield (avg)%
8.48
10.84
12.70
15.37
17.60
16.79
16.97
17.90
20.39
21.61
3.18
17.90
16.88
47
20.23
FCF margin%
31.16
30.59
31.34
32.62
31.57
33.79
35.76
37.70
37.08
39.77
16.89
37.08
33.21
24
0.443
FCF / Net incomex
2.074
2.338
2.423
2.779
3.022
3.251
3.688
3.546
3.344
3.695
1.591
3.546
3.136
54
7.46
ROIC%
16.82
14.32
12.04
14.50
13.86
16.31
18.41
18.38
16.45
16.33
5.26
16.45
16.32
83
22.68
Return on equity%
25.33
23.25
23.85
23.73
26.04
27.41
28.06
28.30
27.92
29.14
15.82
28.06
26.72
42
9.03
Return on assets%
15.04
13.15
15.08
17.41
17.37
15.99
18.99
18.10
20.43
21.82
5.55
18.99
17.39
64
0.69
EPS¥
1.82
1.92
1.94
2.01
1.95
2.31
2.34
2.53
2.53
2.47
0.77
4.87%
3.90%
—
23.99
EPS growth%
7.59
6.93
5.51
4.38
3.97
5.97
3.60
2.47
0.40
2.31
3.93
2.47
4.18
51
1.32
Bookvalue per sh¥
1.26
1.40
1.34
1.33
1.35
1.41
1.58
1.66
1.68
1.82
0.55
6.12%
4.47%
—
1.77
FCF per share¥
1.18
1.19
1.04
1.07
1.02
1.04
1.05
1.05
1.06
1.11
1.03
1.77%
(1.66%)
—
1.64
Dividend per sh¥
0.46
0.50
0.46
0.46
0.44
0.43
0.47
0.44
0.40
0.40
1.79
(1.65%)
(2.17%)
—
3.52
Div yield (avg)%
4.06
5.15
4.80
7.12
5.72
3.87
5.29
5.68
4.35
7.10
19.34
5.29
5.22
9
7.71
Payout ratio%
23.72
24.48
26.66
27.46
27.79
25.91
27.54
29.20
26.43
25.66
6.05
26.43
26.54
22
865.7
Shares (diluted)M
729.1
666.2
660.6
730.8
749.1
686.8
685.4
729.7
735.5
821.7
909.8
1.87%
1.47%
21
9.32
Buyback yield%
27.60
30.55
29.48
26.69
26.24
23.29
25.38
23.19
23.24
20.52
21.84
23.24
25.81
26
1.289
D/E ratiox
0.996
1.042
1.134
1.169
1.328
1.261
1.320
1.498
1.459
1.367
0.802
1.367
1.291
70
0.907
Enterprise value¥B
2.344
2.071
1.960
2.096
2.222
2.316
2.088
2.196
2.433
2.206
0.241
(0.14%)
(0.42%)
95
0.518
LT debt¥B
2.214
2.461
2.382
2.285
2.232
2.334
2.475
2.415
2.562
2.851
1.462
5.02%
1.53%
19
Revenue
¥4.233B
1.18%
1.00×
Cost of revenue
¥2.745B
1.31%
1.01×
Operating expenses
¥1.055B
1.26%
1.01×
Goodwill & intangibles
20.25%
Spread over hurdle
(5.22%)