4.184
Revenue¥B
4.489
4.678
4.795
4.811
4.809
4.800
4.876
4.962
5.126
5.343
4.343
2.13%
1.92%
27
12.23
Revenue growth%
20.47
19.65
19.74
18.19
15.69
13.28
10.92
9.32
8.98
11.06
29.02
10.92
14.49
56
6.04
Gross margin%
25.80
26.96
27.15
25.90
25.08
24.72
26.14
28.73
30.41
30.06
11.12
28.73
26.55
11
9.66
Operating margin%
5.20
7.37
9.31
11.17
8.54
11.40
12.29
10.23
11.73
12.86
19.20
11.73
10.70
44
10.53
Net margin%
31.71
28.97
28.33
28.48
29.72
32.16
30.85
32.40
34.06
32.23
20.63
32.23
31.28
90
7.994
P/E ratio (avg)x
42.93
40.49
40.21
42.74
42.39
48.14
51.48
47.66
47.98
45.00
30.66
47.98
43.96
76
19.31
EV/EBITx
38.16
38.59
39.29
38.78
39.52
41.23
40.33
42.31
47.43
48.74
14.34
42.31
39.93
75
7.49
FCF yield (avg)%
15.13
16.09
15.72
17.63
18.63
16.93
15.15
13.03
14.45
13.78
21.13
14.45
15.43
55
4.50
FCF margin%
18.38
18.72
17.67
17.09
17.19
14.24
16.89
16.27
18.33
18.40
7.08
16.89
17.43
48
1.016
FCF / Net incomex
2.098
2.292
2.361
2.723
3.148
3.089
3.360
3.960
4.485
4.375
1.291
3.960
3.119
51
24.35
ROIC%
19.93
20.04
22.39
21.56
20.34
19.39
21.77
22.04
20.65
19.43
23.80
20.65
20.49
50
15.39
Return on equity%
17.68
16.42
14.31
13.71
10.99
12.17
9.87
7.77
5.90
7.42
2.76
7.77
11.58
6
10.33
Return on assets%
25.00
26.04
25.07
27.33
25.60
26.44
27.26
28.08
29.16
26.92
5.48
27.26
26.68
56
10.86
EPS¥
1.91
1.83
1.87
1.90
1.96
2.12
2.04
2.03
1.89
1.78
12.09
(1.88%)
(0.85%)
—
11.58
EPS growth%
0.57
1.29
0.40
1.95
0.67
0.40
0.40
0.40
0.40
2.92
26.93
0.40
0.48
61
3.70
Bookvalue per sh¥
1.97
2.10
1.99
2.14
2.08
2.17
2.45
2.57
3.01
3.35
8.17
9.98%
5.18%
—
7.69
FCF per share¥
16.29
18.17
19.28
19.77
20.55
23.37
22.93
26.40
30.55
35.42
7.62
11.50%
9.48%
—
4.64
Dividend per sh¥
7.99
9.23
10.28
12.00
13.10
13.97
13.76
14.94
14.48
15.15
10.98
2.94%
7.98%
—
22.97
Div yield (avg)%
21.67
20.08
19.82
19.38
21.64
21.36
22.55
20.50
21.40
22.38
6.21
21.40
21.38
51
25.95
Payout ratio%
9.24
9.28
10.44
8.29
10.11
9.58
8.66
8.56
9.86
8.71
24.55
8.71
9.26
6
240.3
Shares (diluted)M
265.3
309.6
347.6
397.3
439.9
415.6
473.7
497.1
530.3
531.4
239.2
3.85%
7.66%
86
16.15
Buyback yield%
18.64
17.85
15.41
16.12
14.15
14.87
13.69
12.15
10.01
9.33
7.77
12.15
14.51
65
1.465
D/E ratiox
1.920
2.161
2.296
2.634
2.600
2.769
2.753
3.194
3.286
3.261
0.372
3.194
2.693
72
1.616
Enterprise value¥B
3.772
3.738
3.491
3.841
3.934
3.589
3.643
3.792
3.796
3.975
3.487
0.21%
1.17%
78
2.239
LT debt¥B
3.244
3.847
3.903
3.907
4.169
4.753
4.765
5.210
5.374
6.365
3.439
8.83%
7.79%
71
Revenue
¥5.343B
1.92%
1.00×
Cost of revenue
¥3.740B
1.92%
1.00×
Operating expenses
¥1.155B
2.43%
1.05×
Spread over hurdle
(0.83%)