3.326
Revenue¥B
3.591
3.843
4.085
4.320
4.727
4.992
5.322
5.707
6.180
6.757
3.499
7.41%
7.47%
81
17.74
Revenue growth%
9.77
11.06
9.79
12.77
11.01
13.19
11.45
8.89
7.67
10.57
19.70
10.57
10.79
77
17.64
Gross margin%
15.22
16.98
18.74
17.39
17.78
18.16
17.86
19.32
18.64
20.87
22.09
18.64
18.01
90
9.50
Operating margin%
19.29
20.68
20.24
20.35
18.81
16.43
14.51
12.13
10.80
8.60
2.93
12.13
17.62
90
25.64
Net margin%
19.17
18.30
16.34
15.27
13.01
11.87
14.38
16.60
18.54
18.59
3.35
16.60
16.47
48
33.57
P/E ratio (avg)x
25.79
25.48
28.69
28.05
29.89
31.36
37.81
44.01
44.60
44.46
16.47
44.01
30.62
70
19.11
EV/EBITx
28.79
25.84
28.52
26.24
27.18
24.82
27.12
26.88
27.93
26.33
14.46
26.88
27.00
50
24.21
FCF yield (avg)%
9.48
9.70
11.15
9.73
12.14
12.52
9.70
8.96
9.42
9.71
26.78
9.70
9.71
76
12.83
FCF margin%
6.98
4.11
1.94
2.99
1.94
1.25
0.40
0.40
0.40
2.09
21.94
0.40
1.94
85
1.380
FCF / Net incomex
1.136
1.338
1.546
1.786
2.077
2.414
2.457
2.691
2.897
2.777
0.651
2.691
2.245
81
14.05
ROIC%
15.33
16.92
15.54
16.27
14.43
14.33
11.90
10.90
11.02
8.46
27.52
11.02
14.38
60
23.48
Return on equity%
33.52
35.44
36.21
37.27
38.21
40.93
39.37
38.50
41.00
43.39
25.56
40.93
38.35
40
20.90
Return on assets%
23.89
25.75
28.13
28.48
29.49
29.57
31.33
33.33
32.44
34.29
12.21
32.44
29.53
66
3.98
EPS¥
5.27
5.47
5.20
5.96
6.00
5.82
6.45
7.15
6.73
7.44
4.21
4.39%
3.30%
—
29.96
EPS growth%
20.28
21.62
19.63
18.99
16.39
17.50
15.23
15.89
18.13
16.77
7.78
16.77
17.82
76
2.98
Bookvalue per sh¥
3.97
4.21
4.51
5.22
5.42
5.75
6.50
7.68
8.52
8.86
1.79
10.34%
8.57%
—
5.64
FCF per share¥
1.44
1.63
1.55
1.58
1.79
1.73
1.89
2.12
2.25
2.58
3.56
7.56%
6.12%
—
3.02
Dividend per sh¥
2.78
2.98
2.83
2.99
2.98
3.48
3.29
3.70
4.20
4.75
2.43
9.73%
5.34%
—
16.15
Div yield (avg)%
19.31
20.77
18.59
16.02
14.07
15.99
17.91
16.90
14.82
12.62
10.78
15.99
16.46
52
21.21
Payout ratio%
8.11
9.14
7.64
9.25
7.02
5.53
3.05
3.52
6.34
6.17
3.25
5.53
6.68
11
723.6
Shares (diluted)M
505.8
545.2
495.3
497.0
471.5
485.5
497.6
502.6
475.4
507.9
732.7
1.50%
(0.72%)
93
29.59
Buyback yield%
11.92
9.19
9.22
6.52
8.61
5.75
3.23
1.41
2.55
2.23
18.03
2.55
6.14
44
1.463
D/E ratiox
1.608
1.644
1.652
1.855
1.879
1.738
1.853
2.006
1.946
1.796
1.194
1.853
1.824
89
7.229
Enterprise value¥B
2.300
2.217
2.085
2.187
2.155
2.486
2.337
2.457
2.738
2.647
5.279
4.20%
0.69%
72
5.951
LT debt¥B
10.87
12.33
13.23
13.13
13.94
15.99
15.60
17.89
17.46
17.69
4.098
4.87%
6.06%
75
Revenue
¥6.757B
7.47%
1.00×
Cost of revenue
¥3.730B
7.50%
1.00×
Operating expenses
¥1.602B
7.55%
1.01×
Goodwill & intangibles
18.68%
Spread over hurdle
(2.67%)