3.652
Revenue¥B
2.781
2.955
3.255
3.517
3.790
4.008
4.300
4.584
4.972
5.287
3.861
6.89%
7.49%
75
18.43
Revenue growth%
5.79
4.87
5.02
3.03
1.37
0.40
1.34
1.41
0.40
0.92
15.02
0.92
1.39
67
13.54
Gross margin%
19.80
18.48
16.55
18.97
20.02
20.88
20.76
23.33
24.44
25.76
13.44
23.33
20.39
47
27.02
Operating margin%
18.83
16.10
16.76
17.60
17.42
17.33
19.97
19.74
17.41
16.50
8.45
17.41
17.41
23
4.89
Net margin%
18.07
20.88
21.73
21.43
19.51
18.44
20.27
21.31
19.65
17.98
10.82
19.65
19.96
66
8.468
P/E ratio (avg)x
18.26
19.42
18.97
19.33
20.23
18.46
18.03
16.17
16.49
15.55
24.76
16.49
18.36
78
17.23
EV/EBITx
20.09
21.63
21.61
23.60
26.82
28.63
26.68
25.37
27.90
29.03
19.05
27.90
26.03
69
13.04
FCF yield (avg)%
11.51
9.25
9.17
7.65
9.13
11.73
13.84
12.80
10.98
11.61
8.40
11.73
11.25
84
16.65
FCF margin%
6.63
5.81
4.44
3.13
5.88
4.74
2.22
0.40
1.40
0.40
10.89
1.40
3.78
62
0.588
FCF / Net incomex
0.525
0.472
0.458
0.406
0.395
0.348
0.346
0.338
0.364
0.401
1.593
0.348
0.398
43
3.61
ROIC%
7.26
4.64
3.02
0.40
1.68
0.40
2.95
3.63
1.95
4.52
14.32
2.95
2.98
43
24.49
Return on equity%
7.04
8.14
7.96
6.15
3.69
1.16
1.32
1.49
0.90
2.33
8.33
1.32
3.01
30
26.80
Return on assets%
9.32
8.96
9.82
10.05
10.02
10.35
8.34
9.19
11.80
10.11
4.88
10.11
9.92
94
1.15
EPS¥
5.99
5.82
5.39
5.90
5.55
5.97
6.41
6.96
7.37
7.05
1.22
4.89%
1.72%
—
13.09
EPS growth%
25.53
23.51
22.15
23.78
25.44
27.75
24.92
26.16
27.74
29.20
2.57
27.74
25.48
85
3.67
Bookvalue per sh¥
8.56
10.05
11.10
11.79
13.13
13.47
14.60
14.73
17.53
20.58
1.77
9.40%
10.35%
—
4.24
FCF per share¥
8.85
9.07
8.36
7.98
8.97
9.34
8.91
10.29
10.76
10.90
1.88
3.99%
3.19%
—
3.50
Dividend per sh¥
6.02
6.66
6.37
6.38
6.40
6.50
5.77
5.52
4.84
4.33
5.79
(7.53%)
(2.85%)
—
17.32
Div yield (avg)%
17.66
19.67
22.58
19.94
21.77
24.18
25.75
23.04
24.31
26.07
26.84
24.31
22.81
91
27.75
Payout ratio%
27.40
28.92
28.47
30.38
30.97
33.83
31.94
31.46
33.22
31.05
23.59
31.94
31.01
59
357.5
Shares (diluted)M
364.4
342.0
370.8
378.1
383.4
371.1
415.7
447.5
506.6
569.7
366.9
8.24%
5.06%
33
10.92
Buyback yield%
3.05
1.14
4.09
4.68
7.41
4.42
1.81
0.40
0.41
0.59
9.56
0.59
2.43
88
0.787
D/E ratiox
0.357
0.404
0.491
0.587
0.649
0.647
0.787
0.892
0.884
1.041
1.758
0.884
0.648
31
1.096
Enterprise value¥B
4.939
5.613
6.370
6.763
6.419
6.501
6.779
7.733
7.507
7.439
3.759
2.99%
4.44%
23
4.136
LT debt¥B
2.641
3.026
3.391
3.792
4.105
4.604
5.039
4.700
5.366
5.568
1.382
6.29%
7.66%
31
Revenue
¥5.287B
7.49%
1.00×
Cost of revenue
¥3.664B
7.64%
1.01×
Operating expenses
¥785.0M
7.23%
0.98×
Goodwill & intangibles
15.75%
Spread over hurdle
11.70%