0.802
Revenue¥B
3.231
3.362
3.398
3.474
3.556
3.681
3.773
3.877
3.932
4.151
0.843
3.15%
2.80%
6
26.86
Revenue growth%
16.01
15.71
17.62
17.41
17.07
19.35
17.39
18.39
18.54
19.51
5.55
18.54
17.51
22
16.30
Gross margin%
27.08
25.22
25.84
26.83
26.79
26.42
25.83
26.50
25.43
25.89
27.98
25.89
26.16
92
10.50
Operating margin%
13.26
14.08
11.75
11.79
10.92
8.69
11.27
12.59
9.79
9.72
25.43
9.79
11.51
48
7.51
Net margin%
27.27
27.30
25.32
22.59
21.12
19.24
17.62
18.73
19.83
18.58
10.93
18.73
20.48
81
7.984
P/E ratio (avg)x
13.49
14.51
13.83
12.84
13.85
13.82
14.43
13.36
13.23
13.55
22.24
13.55
13.68
40
15.72
EV/EBITx
11.97
11.76
11.66
12.26
13.86
16.07
19.06
19.20
21.46
23.02
35.61
19.20
14.97
86
28.68
FCF yield (avg)%
31.99
31.75
31.10
32.74
33.02
31.45
30.27
30.23
27.38
25.22
3.03
30.23
31.28
23
6.70
FCF margin%
17.38
14.97
17.62
15.09
17.68
20.49
19.49
22.26
22.41
23.12
22.25
22.26
18.59
45
1.396
FCF / Net incomex
1.189
1.320
1.458
1.613
1.687
1.955
1.966
2.292
2.448
2.509
1.210
2.292
1.821
49
14.70
ROIC%
23.15
25.54
25.66
27.41
26.62
28.29
29.95
32.58
29.60
32.53
23.48
29.95
27.85
33
22.58
Return on equity%
14.14
13.24
12.85
10.32
8.89
11.79
10.00
9.25
9.53
11.60
28.36
10.00
10.96
65
26.68
Return on assets%
25.29
24.50
26.49
27.93
29.41
29.40
26.76
25.75
22.81
23.52
5.53
25.75
26.12
30
6.58
EPS¥
5.14
4.86
4.61
4.93
4.46
4.70
4.31
4.03
4.35
4.39
7.19
(0.34%)
(0.67%)
—
25.05
EPS growth%
0.83
0.40
0.56
2.44
3.88
6.20
7.80
10.63
10.92
12.39
16.93
10.63
5.04
57
3.20
Bookvalue per sh¥
9.97
11.68
12.41
13.31
14.68
15.26
15.16
17.86
18.15
21.62
6.72
8.05%
8.08%
—
7.34
FCF per share¥
2.72
2.61
2.74
2.77
3.02
3.29
3.40
3.71
3.89
4.32
6.90
7.44%
4.56%
—
7.64
Dividend per sh¥
4.77
4.33
3.92
4.12
3.70
3.85
4.02
3.95
4.17
4.60
2.99
4.46%
(0.87%)
—
15.00
Div yield (avg)%
30.41
27.53
25.57
25.83
27.16
28.94
26.83
26.60
24.55
24.65
26.19
26.60
26.72
68
23.45
Payout ratio%
9.16
11.53
9.25
10.20
8.18
7.24
7.20
5.47
2.98
0.40
24.80
5.47
7.71
21
307.1
Shares (diluted)M
295.3
311.5
276.2
290.4
298.1
281.7
299.5
297.7
271.2
255.3
314.9
(3.05%)
(0.69%)
93
11.54
Buyback yield%
8.95
10.74
7.82
4.90
3.42
1.36
2.60
0.89
1.46
1.97
24.36
1.46
3.01
27
0.640
D/E ratiox
0.250
0.263
0.268
0.270
0.263
0.267
0.278
0.264
0.285
0.300
0.824
0.278
0.268
40
2.670
Enterprise value¥B
3.919
4.227
4.527
4.952
5.401
6.051
5.574
5.717
6.090
6.918
2.605
5.07%
6.75%
77
2,007
LT debt¥M
351.2
397.3
466.2
440.1
491.5
578.3
608.4
609.4
588.6
619.3
533.9
4.73%
7.36%
76
Revenue
¥4.151B
2.80%
1.00×
Cost of revenue
¥2.424B
3.33%
1.05×
Operating expenses
¥640.3M
1.82%
0.91×
Goodwill & intangibles
17.68%
Spread over hurdle
67.64%