2.584
Revenue¥B
3.983
4.205
4.362
4.583
4.864
5.085
5.297
5.550
5.899
6.127
2.743
4.73%
4.72%
79
5.34
Revenue growth%
13.70
12.94
13.37
12.14
10.23
11.00
12.67
11.19
10.38
13.27
9.41
11.19
12.40
53
19.65
Gross margin%
12.04
14.09
14.56
17.52
20.36
18.04
18.66
18.40
16.14
18.14
20.30
18.14
17.78
66
29.42
Operating margin%
21.54
20.38
21.26
23.82
23.69
21.20
23.70
24.88
26.00
28.99
18.37
24.88
23.69
5
4.14
Net margin%
31.01
30.81
28.49
30.28
30.57
29.47
31.53
34.14
32.16
31.48
27.16
31.53
30.91
11
9.786
P/E ratio (avg)x
44.97
47.53
54.43
60.60
68.88
66.22
67.09
71.55
77.40
88.37
34.65
71.55
66.65
80
12.89
EV/EBITx
27.28
26.04
30.18
33.61
31.59
36.28
38.74
43.63
43.34
41.25
28.71
41.25
34.94
20
29.15
FCF yield (avg)%
6.74
8.38
10.40
8.53
6.48
7.09
7.09
4.86
7.35
8.60
12.77
7.09
7.22
48
29.19
FCF margin%
23.42
22.81
22.73
24.03
26.54
25.70
23.08
24.31
27.23
24.53
16.63
24.53
24.17
38
0.436
FCF / Net incomex
2.550
2.876
3.112
3.366
3.385
3.557
4.290
4.527
4.743
4.781
1.038
4.527
3.471
20
5.24
ROIC%
7.88
6.06
3.77
6.10
4.05
5.22
3.00
1.95
0.40
0.40
11.82
1.95
3.91
71
8.56
Return on equity%
19.73
19.78
19.01
18.04
19.93
18.12
19.50
20.30
18.14
20.26
29.77
19.50
19.62
21
24.89
Return on assets%
1.60
0.40
0.40
3.28
5.44
7.05
7.87
6.13
3.77
2.32
8.70
6.13
3.52
38
13.93
EPS¥
3.94
3.77
4.01
3.99
4.24
4.08
3.93
3.57
3.33
3.36
15.02
(4.51%)
(0.51%)
—
20.73
EPS growth%
21.09
18.50
19.65
20.91
22.62
19.72
19.74
20.19
22.67
21.89
2.95
20.19
20.55
87
9.85
Bookvalue per sh¥
7.27
7.27
6.67
7.18
6.55
6.64
6.71
5.83
6.00
5.55
8.94
(3.25%)
(2.31%)
—
9.99
FCF per share¥
16.72
16.21
16.90
17.55
19.65
21.38
24.82
24.69
24.17
27.43
10.85
6.90%
6.01%
—
11.37
Dividend per sh¥
4.14
4.29
3.89
4.08
4.48
4.68
4.79
5.14
5.58
5.94
14.07
5.81%
4.45%
—
28.46
Div yield (avg)%
22.29
20.96
19.69
18.03
18.50
17.88
18.01
19.09
18.82
17.46
22.05
18.01
18.66
34
11.58
Payout ratio%
23.27
23.05
25.94
27.45
29.04
26.90
24.92
23.84
21.55
19.65
18.18
23.84
24.38
27
202.9
Shares (diluted)M
340.6
323.3
336.0
337.1
369.0
370.0
385.7
378.9
434.1
455.0
205.3
4.28%
4.08%
90
20.38
Buyback yield%
21.19
21.06
22.52
20.87
18.41
16.34
13.92
12.91
14.70
12.43
19.18
13.92
17.37
49
0.257
D/E ratiox
1.767
2.018
1.918
2.101
2.370
2.380
2.716
2.981
2.995
3.098
1.447
2.981
2.375
7
0.199
Enterprise value¥B
1.922
2.050
2.126
2.050
1.896
1.782
1.636
1.580
1.454
1.630
4.275
(2.97%)
(1.79%)
44
2,271
LT debt¥M
591.6
566.3
572.7
603.5
581.3
607.4
621.7
670.1
680.0
792.1
932.1
6.38%
4.64%
74
Revenue
¥6.127B
4.72%
1.00×
Cost of revenue
¥3.351B
4.62%
0.99×
Operating expenses
¥833.6M
4.41%
0.97×
Goodwill & intangibles
16.23%
Spread over hurdle
15.04%