3.326
Revenue¥B
3.244
3.517
3.837
4.111
4.473
4.893
5.371
5.654
6.066
6.646
3.467
8.24%
8.13%
48
28.06
Revenue growth%
19.85
21.49
19.84
20.05
17.27
16.04
15.07
15.39
13.08
12.40
6.53
15.07
16.65
73
18.32
Gross margin%
22.32
21.86
23.25
22.02
20.64
22.90
25.25
26.14
26.66
25.35
8.92
25.35
23.08
10
28.61
Operating margin%
28.52
31.12
30.51
28.13
29.59
28.68
27.75
27.35
29.28
28.40
21.45
28.40
28.60
7
28.21
Net margin%
20.20
19.52
17.14
15.18
12.30
11.18
9.18
11.47
9.79
10.33
5.34
10.33
11.88
50
9.372
P/E ratio (avg)x
7.701
8.520
7.431
7.583
8.286
8.862
7.793
8.224
8.965
9.835
31.10
8.862
8.255
16
17.68
EV/EBITx
12.79
13.75
14.04
17.06
17.31
20.31
24.68
25.76
25.36
24.93
31.23
24.93
18.81
89
12.72
FCF yield (avg)%
19.71
20.88
20.24
19.60
18.38
19.48
17.01
19.14
16.63
14.84
25.97
17.01
19.31
56
29.79
FCF margin%
26.39
26.62
29.51
28.57
29.92
28.98
26.30
25.97
23.70
20.85
24.88
25.97
26.51
34
1.343
FCF / Net incomex
1.341
1.506
1.668
1.644
1.791
1.974
2.069
2.242
2.314
2.108
0.686
2.108
1.882
68
14.93
ROIC%
30.24
30.14
28.98
26.33
23.44
21.30
23.85
25.62
28.01
30.02
8.24
25.62
27.17
14
26.43
Return on equity%
15.01
15.38
15.34
13.29
16.23
17.15
15.91
14.63
16.62
14.57
23.72
15.91
15.36
68
27.99
Return on assets%
8.42
6.56
4.78
3.62
3.66
4.30
6.19
5.29
7.54
10.39
24.83
6.19
5.74
63
0.72
EPS¥
1.96
1.84
1.66
1.80
1.88
2.05
2.30
2.16
2.35
2.54
0.78
6.23%
2.98%
—
26.40
EPS growth%
31.14
28.49
25.79
26.46
26.23
25.68
25.03
26.99
26.48
24.56
7.90
25.68
26.35
85
2.03
Bookvalue per sh¥
1.78
1.73
1.96
2.20
2.55
2.61
3.06
3.45
3.84
3.78
1.80
8.23%
8.83%
—
0.50
FCF per share¥
3.18
3.78
4.10
4.60
5.44
5.17
5.95
5.79
6.45
6.37
0.51
3.20%
7.00%
—
1.26
Dividend per sh¥
1.87
1.75
1.59
1.39
1.48
1.45
1.32
1.19
1.22
1.31
1.19
(2.43%)
(4.78%)
—
18.89
Div yield (avg)%
9.05
10.91
9.00
6.14
4.73
7.42
8.73
10.80
13.73
11.12
4.47
10.80
9.02
11
10.37
Payout ratio%
7.09
7.37
7.34
4.90
6.44
4.79
5.78
2.84
0.40
0.57
18.30
2.84
5.34
50
1.698
Shares (diluted)B
1.478
1.394
1.464
1.260
1.311
1.183
1.208
1.269
1.289
1.385
1.701
1.11%
(1.50%)
28
11.59
Buyback yield%
18.90
20.51
20.72
22.98
20.70
22.99
20.35
19.88
18.47
18.69
20.91
19.88
20.43
10
1.515
D/E ratiox
0.689
0.645
0.592
0.533
0.493
0.513
0.472
0.507
0.471
0.519
0.835
0.507
0.516
91
3.848
Enterprise value¥B
7.491
7.231
7.348
7.677
8.052
8.810
8.249
9.118
9.696
10.13
2.170
4.69%
3.93%
83
4.380
LT debt¥B
8.461
9.828
10.67
10.69
12.15
11.97
11.34
12.32
14.16
15.21
2.210
4.60%
7.19%
72
Revenue
¥6.646B
8.13%
1.00×
Cost of revenue
¥4.249B
8.36%
1.02×
Operating expenses
¥1.487B
7.52%
0.94×
Goodwill & intangibles
17.32%
Spread over hurdle
53.53%