2.064
Revenue¥B
2.324
2.346
2.413
2.494
2.464
2.494
2.503
2.588
2.573
2.657
2.254
1.52%
1.41%
6
3.18
Revenue growth%
6.74
4.47
3.65
2.04
1.29
3.46
1.19
1.68
0.40
3.13
28.72
1.68
2.58
46
9.24
Gross margin%
18.89
20.31
17.54
19.33
21.79
20.06
18.20
16.72
17.23
19.72
14.05
18.20
19.11
85
2.58
Operating margin%
14.31
12.30
12.68
13.92
14.90
15.94
17.06
14.37
15.13
15.32
18.67
15.32
14.63
85
17.99
Net margin%
21.76
22.18
19.76
19.46
18.92
20.28
18.38
18.72
19.06
17.28
7.70
18.72
19.26
37
7.719
P/E ratio (avg)x
8.355
8.817
9.642
9.186
8.792
9.864
10.01
9.603
9.285
9.740
6.352
9.740
9.444
19
26.43
EV/EBITx
25.35
25.55
25.32
25.60
29.29
29.46
30.00
27.39
29.75
28.73
20.29
29.46
28.06
44
3.84
FCF yield (avg)%
7.37
8.10
8.74
10.59
9.49
9.20
9.01
11.98
9.57
7.20
26.47
9.20
9.10
43
26.68
FCF margin%
24.49
26.25
28.13
26.63
29.20
28.63
31.24
30.69
29.78
27.71
13.82
29.78
28.38
30
0.921
FCF / Net incomex
0.930
0.909
0.984
1.064
1.091
1.121
0.962
0.862
0.788
0.707
1.039
0.862
0.946
56
27.63
ROIC%
8.65
6.76
4.44
3.37
1.16
0.40
3.18
0.40
0.40
0.40
9.61
0.40
2.17
78
22.95
Return on equity%
11.16
10.50
12.87
15.85
14.38
16.83
16.71
18.77
20.61
20.69
14.03
18.77
16.28
39
23.96
Return on assets%
4.25
3.81
1.41
2.71
2.81
2.83
5.52
8.44
11.19
10.64
19.64
8.44
4.03
40
3.29
EPS¥
11.00
12.46
12.85
15.21
17.99
20.68
23.57
24.97
28.47
30.33
3.59
11.01%
10.16%
—
6.28
EPS growth%
25.16
23.54
23.71
21.85
24.49
23.70
21.06
21.11
22.77
24.31
27.55
22.77
23.62
34
5.32
Bookvalue per sh¥
18.47
21.96
25.07
25.38
28.39
30.59
35.44
38.08
44.92
51.86
8.44
12.80%
11.89%
—
4.65
FCF per share¥
12.18
13.07
12.95
14.07
14.77
16.08
17.24
16.24
16.05
16.25
8.67
1.92%
2.31%
—
7.90
Dividend per sh¥
4.06
4.41
4.78
4.27
4.03
4.26
4.40
4.69
5.04
5.00
1.97
4.42%
1.25%
—
17.85
Div yield (avg)%
16.66
16.62
17.72
16.50
19.17
16.87
15.60
14.64
12.69
11.46
27.11
14.64
16.56
36
7.54
Payout ratio%
0.40
0.40
0.40
0.40
0.40
0.40
2.89
2.07
3.02
1.07
20.62
2.07
0.40
36
72.00
Shares (diluted)M
51.22
44.81
47.88
42.59
39.43
38.62
33.72
33.96
29.52
25.91
68.47
(8.05%)
(6.91%)
15
15.44
Buyback yield%
25.54
28.39
27.00
27.23
27.52
29.42
27.94
27.31
24.74
25.51
3.00
27.31
27.27
73
1.741
D/E ratiox
1.148
1.181
1.245
1.338
1.246
1.176
1.079
1.097
1.156
1.279
0.901
1.156
1.178
16
0.274
Enterprise value¥B
2.196
2.256
2.370
2.343
2.193
2.454
2.562
2.468
2.652
2.687
0.419
4.14%
1.73%
29
1.840
LT debt¥B
0.911
0.825
0.890
0.974
1.085
0.990
1.048
1.115
1.141
1.090
1.991
0.10%
3.09%
35
Revenue
¥2.657B
1.41%
1.00×
Cost of revenue
¥1.439B
1.28%
0.99×
Operating expenses
¥433.2M
1.76%
1.03×
Goodwill & intangibles
16.61%
Spread over hurdle
(0.21%)