3.879
Revenue¥B
4.071
4.193
4.333
4.441
4.537
4.717
4.758
4.855
4.954
5.123
4.149
2.46%
2.83%
12
22.69
Revenue growth%
10.94
9.48
11.93
10.64
9.78
9.29
9.68
7.66
6.34
8.64
8.96
8.64
9.58
49
5.70
Gross margin%
34.93
33.32
35.06
34.22
32.81
33.28
34.78
32.84
33.71
35.02
5.53
33.71
33.96
9
15.41
Operating margin%
6.91
7.15
4.33
3.29
3.84
6.82
5.31
5.90
8.31
5.65
5.62
5.90
5.78
10
24.27
Net margin%
19.41
20.55
20.11
20.54
20.86
21.60
22.05
20.11
18.77
21.19
6.14
21.19
20.55
27
24.02
P/E ratio (avg)x
26.36
25.84
27.22
28.73
31.91
34.75
38.31
43.64
43.46
49.31
16.07
43.46
33.33
30
16.19
EV/EBITx
18.32
18.49
20.23
19.79
20.14
23.57
27.33
32.43
35.05
35.28
13.54
32.43
21.90
57
4.36
FCF yield (avg)%
2.73
1.56
0.79
3.13
3.52
5.50
4.51
2.09
2.42
4.32
28.59
4.32
2.93
92
27.33
FCF margin%
28.94
29.86
31.28
33.07
34.41
33.56
35.22
38.16
36.08
34.82
25.75
35.22
33.98
82
1.640
FCF / Net incomex
1.024
0.940
0.884
0.951
0.923
0.841
0.930
0.956
0.959
0.977
1.258
0.956
0.945
34
11.47
ROIC%
13.74
11.94
13.79
14.10
15.44
15.66
17.30
16.64
17.91
19.89
6.91
17.30
15.55
44
24.82
Return on equity%
16.06
17.56
18.24
20.52
19.65
19.15
19.13
17.43
19.57
17.27
23.02
19.13
18.69
16
14.44
Return on assets%
31.32
32.90
31.68
32.09
35.09
32.96
33.92
31.85
29.32
31.31
7.32
31.85
31.97
88
3.15
EPS¥
13.38
13.66
14.60
13.53
15.10
16.61
15.42
16.19
16.08
18.31
3.40
3.93%
3.83%
—
21.20
EPS growth%
14.63
15.58
16.63
13.72
13.61
11.54
13.91
12.66
11.28
10.06
17.04
11.54
13.67
44
9.35
Bookvalue per sh¥
8.29
9.18
8.36
7.83
7.81
7.88
8.46
9.37
10.07
10.97
5.18
7.02%
2.69%
—
9.39
FCF per share¥
6.17
6.16
7.09
7.91
8.56
8.93
9.65
10.01
10.91
12.74
9.11
8.29%
9.55%
—
1.75
Dividend per sh¥
2.03
2.05
2.12
2.08
2.30
2.54
2.55
2.75
2.78
2.63
7.98
2.66%
2.30%
—
21.19
Div yield (avg)%
1.75
2.91
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.72
2.08
0.40
0.40
72
24.39
Payout ratio%
2.10
0.40
0.40
0.40
0.81
3.49
5.21
2.77
3.99
5.28
3.66
3.99
2.43
52
180.3
Shares (diluted)M
168.7
188.4
187.3
189.6
196.4
183.5
203.3
188.6
205.3
189.7
179.9
(0.70%)
1.57%
56
24.46
Buyback yield%
22.82
23.86
25.06
24.22
25.35
27.57
29.04
26.33
28.62
31.47
21.40
28.62
25.84
58
1.225
D/E ratiox
2.635
2.804
3.061
3.188
3.473
3.348
3.576
4.227
4.191
4.055
0.756
4.055
3.411
48
3.876
Enterprise value¥B
0.686
0.634
0.564
0.528
0.541
0.582
0.606
0.554
0.468
0.421
2.953
(4.89%)
(6.29%)
47
0.196
LT debt¥B
3.505
3.762
3.993
4.523
4.881
4.734
5.428
6.333
6.597
7.089
2.708
7.75%
7.79%
52
Revenue
¥5.123B
2.83%
1.00×
Cost of revenue
¥3.201B
3.18%
1.03×
Operating expenses
¥514.2M
2.57%
0.97×
Spread over hurdle
46.89%