3.083
Revenue¥B
4.646
4.723
4.760
4.806
4.861
4.893
4.866
4.933
4.923
4.936
3.193
0.31%
0.80%
9
26.77
Revenue growth%
5.84
4.14
3.56
1.87
1.68
2.55
0.40
2.05
0.40
0.40
25.14
0.40
1.96
50
17.66
Gross margin%
26.36
25.47
27.45
29.19
27.24
25.41
25.17
22.66
21.86
22.51
24.63
22.66
25.44
78
6.05
Operating margin%
14.28
12.77
14.63
11.99
9.37
11.48
12.53
13.88
15.71
14.08
5.68
13.88
13.32
6
14.64
Net margin%
20.60
20.82
17.85
19.63
17.24
16.06
13.42
11.04
8.84
7.16
5.31
11.04
16.65
53
9.774
P/E ratio (avg)x
39.68
38.39
42.29
40.77
43.30
43.83
51.29
60.42
67.46
74.22
14.64
60.42
43.56
77
29.64
EV/EBITx
21.88
19.44
20.24
19.95
19.39
18.48
18.16
15.64
15.69
14.27
21.66
15.69
18.93
77
8.26
FCF yield (avg)%
30.75
28.82
31.80
30.37
31.35
28.85
28.20
26.13
28.34
27.34
11.36
28.20
28.84
46
6.77
FCF margin%
31.85
34.26
36.96
36.95
39.69
36.94
35.61
33.90
35.20
35.70
20.31
35.61
35.65
82
1.797
FCF / Net incomex
1.651
1.678
1.589
1.760
1.739
1.798
2.111
2.195
2.350
2.672
0.846
2.195
1.779
80
8.60
ROIC%
25.68
27.84
26.57
26.06
24.61
25.21
28.15
27.71
25.32
25.74
14.37
25.74
25.90
65
8.87
Return on equity%
4.91
6.44
5.71
7.79
5.71
3.80
4.29
4.54
5.34
3.22
9.04
4.29
5.13
12
3.65
Return on assets%
20.20
22.85
22.58
23.61
21.29
23.67
21.52
24.44
21.93
18.96
8.51
21.93
22.25
94
2.11
EPS¥
5.63
4.90
4.74
4.12
3.84
4.00
4.32
3.70
3.81
3.89
2.17
0.27%
(3.81%)
—
9.49
EPS growth%
6.98
4.74
3.43
0.51
0.40
2.91
5.62
6.56
7.05
5.06
28.24
5.62
4.90
16
2.43
Bookvalue per sh¥
2.40
2.64
2.56
2.51
2.61
2.80
2.97
3.39
3.81
3.85
4.62
8.05%
5.02%
—
4.01
FCF per share¥
1.43
1.28
1.19
1.08
1.14
1.16
1.18
1.32
1.20
1.19
1.54
0.76%
(1.92%)
—
1.33
Dividend per sh¥
1.13
1.08
1.19
1.36
1.51
1.75
1.87
2.13
2.06
2.31
3.88
8.86%
7.04%
—
6.13
Div yield (avg)%
24.31
26.92
24.80
22.63
25.42
25.91
23.83
22.22
24.05
26.31
8.19
24.05
24.55
71
26.94
Payout ratio%
32.94
32.57
33.17
33.41
34.55
32.44
31.85
29.31
30.66
31.51
2.15
31.51
32.51
18
559.8
Shares (diluted)M
681.4
704.7
658.1
605.6
597.4
656.6
625.7
693.0
696.6
668.2
581.4
2.26%
0.35%
59
18.79
Buyback yield%
18.11
15.90
14.42
16.51
18.76
18.42
17.26
18.78
19.30
18.71
8.35
18.71
18.27
26
1.507
D/E ratiox
1.758
1.892
1.613
1.579
1.362
1.399
1.315
1.147
1.245
1.264
1.677
1.264
1.381
43
3.578
Enterprise value¥B
6.325
7.024
7.962
8.936
8.912
9.245
10.69
10.27
11.82
10.96
3.801
4.22%
6.84%
33
4.251
LT debt¥B
3.054
2.698
2.730
2.667
2.668
2.794
3.069
3.169
3.375
3.318
3.966
4.46%
0.17%
21
Revenue
¥4.936B
0.80%
1.00×
Cost of revenue
¥3.056B
0.51%
0.97×
Operating expenses
¥640.5M
2.24%
1.15×
Goodwill & intangibles
16.34%
Spread over hurdle
18.20%