7.521
Revenue¥B
5.627
6.095
6.619
7.187
7.800
8.518
9.239
9.829
10.69
11.15
8.077
7.42%
7.86%
79
7.31
Revenue growth%
21.26
22.51
22.73
22.34
20.05
21.93
23.05
24.24
23.91
24.65
26.90
23.91
22.62
22
28.69
Gross margin%
9.19
8.98
8.25
5.62
4.63
5.81
6.82
8.54
10.90
7.95
25.76
7.95
8.10
69
19.32
Operating margin%
19.23
19.94
17.35
18.11
15.34
17.18
15.98
17.78
15.67
13.90
18.84
15.98
17.26
69
19.79
Net margin%
27.88
30.63
27.85
28.43
30.47
29.85
29.57
28.41
30.67
31.73
2.96
29.85
29.71
8
7.972
P/E ratio (avg)x
32.07
29.90
29.16
28.79
32.95
32.79
31.92
31.01
34.36
34.05
25.62
32.79
32.00
94
24.14
EV/EBITx
29.38
26.77
25.29
21.54
18.45
17.59
17.94
16.14
15.21
13.27
11.58
16.14
18.19
42
22.32
FCF yield (avg)%
17.14
18.61
20.82
19.40
20.07
17.44
17.93
18.97
21.95
22.89
18.46
18.97
19.18
80
16.47
FCF margin%
20.45
22.49
22.34
24.24
25.78
24.23
22.88
25.48
24.35
23.61
12.70
24.23
23.92
53
0.449
FCF / Net incomex
1.841
1.795
1.870
2.010
2.001
2.214
2.209
2.552
2.585
2.672
0.559
2.552
2.109
48
2.50
ROIC%
16.90
19.81
22.42
25.13
24.32
21.55
24.23
21.31
22.63
21.07
3.05
21.55
21.99
68
13.92
Return on equity%
19.80
17.79
16.95
14.90
15.88
14.08
16.97
15.90
18.13
15.36
17.68
15.90
16.43
66
28.66
Return on assets%
5.16
6.28
5.43
5.24
7.80
6.87
8.73
11.22
12.79
13.08
12.14
11.22
7.33
86
52.87
EPS¥
41.94
40.56
38.89
44.00
44.51
48.54
43.57
41.25
40.69
43.60
54.34
(0.41%)
0.09%
—
16.65
EPS growth%
9.94
8.27
6.28
7.55
6.51
7.33
8.70
11.13
11.80
12.63
7.10
11.13
8.49
63
18.19
Bookvalue per sh¥
53.13
55.51
52.23
47.81
50.42
52.46
49.73
50.24
48.84
49.50
16.81
(0.37%)
0.44%
—
31.60
FCF per share¥
22.59
23.12
20.46
18.44
18.53
17.09
14.70
12.82
12.89
13.22
32.65
(6.53%)
(6.62%)
—
28.53
Dividend per sh¥
66.49
73.46
79.10
74.73
72.99
64.49
65.34
72.13
77.79
69.50
47.68
(0.98%)
1.10%
—
6.02
Div yield (avg)%
14.04
13.06
11.75
9.68
9.20
11.21
10.45
10.85
12.57
10.26
28.44
10.85
11.03
68
25.14
Payout ratio%
7.35
7.09
7.04
7.22
8.62
11.28
8.95
8.37
6.61
8.84
19.23
8.84
7.86
70
70.72
Shares (diluted)M
95.03
96.82
99.38
100.7
109.3
122.1
124.1
115.0
105.5
118.3
72.79
1.60%
1.44%
28
8.08
Buyback yield%
16.94
17.75
16.90
17.75
20.69
21.26
23.66
22.55
21.64
20.07
11.43
21.64
20.38
75
1.157
D/E ratiox
1.445
1.520
1.642
1.678
1.760
1.599
1.693
1.596
1.722
1.810
1.788
1.693
1.660
67
2.125
Enterprise value¥B
2.550
2.502
2.936
2.986
2.920
2.976
3.501
3.585
3.957
4.443
2.438
8.76%
5.59%
45
6.624
LT debt¥B
9.211
9.412
9.226
10.09
9.780
9.168
10.37
11.57
12.27
13.50
1.976
6.67%
5.11%
5
Revenue
¥11.15B
7.86%
1.00×
Cost of revenue
¥5.856B
7.52%
0.97×
Operating expenses
¥1.759B
7.93%
1.01×
Goodwill & intangibles
16.04%
Spread over hurdle
69.78%