1.943
Revenue¥B
4.386
4.410
4.558
4.758
4.807
4.794
4.850
4.848
5.066
5.175
2.091
1.48%
1.83%
84
7.18
Revenue growth%
8.33
5.61
6.63
7.64
8.49
9.98
9.75
10.99
13.50
11.40
14.85
10.99
9.12
58
19.81
Gross margin%
17.13
16.88
18.21
16.31
14.00
16.54
15.91
18.79
21.42
21.39
26.22
18.79
17.01
40
25.24
Operating margin%
3.85
5.12
3.25
4.01
3.40
2.76
3.82
2.09
4.07
3.52
25.87
3.52
3.67
75
3.12
Net margin%
27.35
27.80
25.45
27.06
25.11
25.61
26.50
27.60
26.17
24.76
22.26
26.17
26.34
46
10.48
P/E ratio (avg)x
35.95
35.37
37.05
32.36
31.81
31.32
30.40
29.74
28.49
25.51
10.45
29.74
31.57
7
28.99
EV/EBITx
17.71
17.74
18.12
20.42
22.64
21.21
23.36
23.12
22.80
25.14
28.22
23.12
21.93
58
17.83
FCF yield (avg)%
31.77
29.43
28.51
25.96
25.26
24.08
21.20
21.39
19.21
16.50
28.33
21.20
24.67
54
11.63
FCF margin%
24.87
22.84
20.07
21.55
19.70
18.72
20.47
23.18
20.70
19.74
17.30
20.47
20.58
92
0.842
FCF / Net incomex
0.913
0.974
1.018
1.158
1.233
1.408
1.648
1.823
2.118
2.173
0.413
1.823
1.320
50
6.94
ROIC%
22.77
24.62
26.54
28.59
27.06
24.91
25.30
25.48
23.93
24.42
5.07
24.91
25.10
72
10.01
Return on equity%
15.54
18.46
19.47
21.50
22.60
21.46
21.82
18.96
19.63
17.64
15.78
19.63
19.55
33
9.13
Return on assets%
12.20
14.31
15.20
12.56
10.83
12.46
11.75
10.40
10.05
8.73
23.96
10.40
11.97
72
5.54
EPS¥
2.48
2.68
2.70
2.84
2.82
2.77
2.44
2.54
2.21
2.01
5.73
(6.50%)
(2.17%)
—
25.92
EPS growth%
22.24
24.79
26.89
25.98
27.87
30.07
30.99
28.53
28.40
28.16
19.29
28.53
28.02
74
12.27
Bookvalue per sh¥
11.78
12.36
14.03
14.85
16.36
18.58
21.66
21.10
24.03
22.66
13.82
6.74%
7.99%
—
8.80
FCF per share¥
7.83
7.08
7.15
6.53
7.15
8.02
7.23
6.85
7.33
7.81
2.30
1.76%
0.12%
—
7.21
Dividend per sh¥
3.21
3.55
3.66
4.06
4.37
4.85
5.30
5.24
5.81
6.57
9.98
8.48%
7.11%
—
15.80
Div yield (avg)%
22.03
24.35
25.53
23.13
20.29
19.84
21.76
22.98
20.43
22.16
11.12
21.76
22.10
56
6.96
Payout ratio%
26.99
25.81
23.78
25.47
23.02
23.56
26.36
27.96
30.48
28.27
24.36
27.96
26.09
22
359.2
Shares (diluted)M
397.3
438.3
453.8
437.9
468.3
468.6
443.6
469.5
505.9
555.9
360.0
3.49%
4.39%
46
19.13
Buyback yield%
17.24
14.77
17.27
16.53
17.06
15.66
15.75
18.33
18.06
16.49
2.75
16.49
16.79
41
0.868
D/E ratiox
1.396
1.542
1.494
1.401
1.297
1.406
1.528
1.645
1.688
1.712
1.521
1.645
1.511
60
2.395
Enterprise value¥B
1.201
1.248
1.218
1.126
1.191
1.216
1.226
1.201
1.321
1.402
0.175
3.31%
2.26%
60
2.862
LT debt¥B
2.776
2.675
2.371
2.442
2.536
2.272
2.364
2.100
1.928
2.046
1.175
(4.20%)
(4.22%)
78
Revenue
¥5.175B
1.83%
1.00×
Cost of revenue
¥2.508B
1.68%
0.99×
Operating expenses
¥935.1M
2.03%
1.02×
Goodwill & intangibles
16.20%
Spread over hurdle
52.05%