2.052
Revenue¥B
1.819
1.994
2.135
2.270
2.405
2.520
2.748
2.923
3.164
3.416
2.176
7.27%
7.33%
11
15.52
Revenue growth%
3.23
3.69
1.72
0.40
0.40
0.40
0.40
2.83
2.68
3.40
18.10
2.68
2.20
13
6.15
Gross margin%
10.22
8.36
11.13
11.35
10.36
9.48
8.90
10.66
10.37
9.76
28.25
9.76
10.29
50
10.20
Operating margin%
18.29
19.21
17.26
19.30
22.14
23.45
24.70
24.42
22.00
20.02
11.66
23.45
21.01
59
2.05
Net margin%
22.24
24.81
26.32
28.22
30.21
32.42
30.21
28.66
31.00
32.98
16.84
31.00
29.43
66
25.71
P/E ratio (avg)x
13.15
11.65
11.01
9.617
9.948
9.167
8.440
7.858
7.057
6.045
21.97
7.858
9.392
76
27.68
EV/EBITx
22.31
21.19
21.83
23.86
25.03
26.64
26.23
26.39
28.84
31.57
24.09
26.64
25.63
11
25.08
FCF yield (avg)%
12.62
13.53
13.84
16.77
19.70
21.33
21.09
18.58
15.76
13.55
17.26
18.58
16.26
26
17.11
FCF margin%
17.47
16.14
14.16
14.67
12.76
11.48
12.08
10.16
11.35
12.56
14.32
11.48
12.66
77
1.417
FCF / Net incomex
1.409
1.514
1.697
1.558
1.532
1.432
1.588
1.509
1.729
1.684
0.797
1.588
1.545
51
21.85
ROIC%
7.62
10.19
9.33
8.69
6.60
5.49
5.13
4.30
2.43
4.69
20.00
4.69
6.04
29
17.19
Return on equity%
7.57
6.15
4.75
3.67
1.08
3.83
1.53
4.03
5.75
3.51
21.14
3.83
3.93
22
7.49
Return on assets%
10.76
10.37
9.60
7.22
9.85
7.56
6.84
7.31
7.33
9.68
5.26
7.33
8.58
43
1.27
EPS¥
4.97
4.83
5.23
5.12
4.95
5.67
5.59
6.03
5.68
6.13
1.40
4.35%
3.34%
—
22.91
EPS growth%
17.04
16.37
18.22
15.85
18.64
20.52
21.10
23.03
23.28
23.08
14.93
23.03
19.58
29
5.50
Bookvalue per sh¥
3.98
4.21
3.60
3.25
3.00
2.98
3.18
2.74
2.91
2.63
3.76
(2.61%)
(4.35%)
—
3.68
FCF per share¥
2.53
2.61
2.71
2.67
2.48
2.54
2.38
2.13
2.09
1.90
3.10
(5.20%)
(3.26%)
—
4.10
Dividend per sh¥
2.18
2.54
2.68
2.75
2.94
2.81
3.24
3.29
3.17
3.28
1.94
2.18%
5.40%
—
2.94
Div yield (avg)%
10.57
13.13
14.44
12.74
11.89
9.10
6.43
8.95
11.81
10.70
4.45
9.10
11.26
51
21.24
Payout ratio%
8.09
8.05
5.12
6.64
8.60
6.03
3.92
5.67
3.58
2.17
2.95
3.92
5.85
47
365.9
Shares (diluted)M
374.6
342.4
390.0
390.4
396.4
446.6
429.7
445.5
509.1
563.5
366.9
7.29%
3.42%
26
17.19
Buyback yield%
6.92
6.18
5.06
2.70
3.92
2.91
5.11
3.20
3.76
3.69
13.46
3.69
3.84
42
1.466
D/E ratiox
1.087
0.982
1.020
1.095
0.981
1.072
0.986
1.015
1.001
0.880
1.548
1.001
1.008
70
2.366
Enterprise value¥B
3.996
4.535
4.182
4.406
4.096
3.695
3.959
4.303
4.308
4.359
2.886
1.25%
1.17%
21
0.817
LT debt¥B
1.830
2.028
2.353
2.666
2.548
2.920
3.250
3.449
3.792
3.954
2.032
9.18%
8.81%
47
Revenue
¥3.416B
7.33%
1.00×
Cost of revenue
¥1.609B
7.35%
1.00×
Operating expenses
¥829.0M
7.37%
1.00×
Goodwill & intangibles
15.61%
Spread over hurdle
(1.33%)