6.637
Revenue¥B
6.328
6.697
7.051
7.563
8.048
8.460
9.140
9.881
10.67
11.25
6.918
6.93%
6.48%
75
3.97
Revenue growth%
22.57
24.57
23.58
21.80
19.67
21.50
22.99
23.23
24.95
26.23
16.61
23.23
23.11
93
8.26
Gross margin%
28.37
28.34
25.93
28.51
26.74
26.61
29.08
29.20
26.50
27.57
27.87
27.57
27.96
25
6.95
Operating margin%
9.56
8.88
10.36
10.70
13.69
16.15
13.58
16.18
13.57
14.22
15.16
14.22
13.58
6
8.21
Net margin%
9.67
7.86
5.32
5.14
4.09
2.89
3.57
3.04
5.36
8.16
8.63
3.57
5.23
61
29.79
P/E ratio (avg)x
44.27
49.47
46.46
51.69
50.36
55.95
63.85
59.66
66.05
62.91
21.60
62.91
53.82
47
33.82
EV/EBITx
10.11
9.001
9.677
9.636
9.216
9.724
8.903
7.589
7.903
8.430
10.98
8.430
9.109
66
12.12
FCF yield (avg)%
10.66
10.49
9.15
10.45
8.34
7.38
4.69
3.11
5.24
6.52
17.54
5.24
7.86
79
20.61
FCF margin%
19.08
19.48
20.10
17.16
15.35
12.41
10.97
12.41
12.66
12.26
11.85
12.41
14.01
58
0.853
FCF / Net incomex
1.458
1.547
1.593
1.581
1.774
1.832
1.948
1.949
1.822
1.740
1.353
1.832
1.757
57
6.28
ROIC%
12.45
15.29
13.67
12.11
10.46
7.47
8.82
11.20
10.91
12.08
23.69
10.91
11.64
12
20.53
Return on equity%
7.83
9.09
7.54
6.97
9.51
7.99
9.14
8.65
10.67
11.57
4.11
9.14
8.87
36
2.20
Return on assets%
14.37
11.94
11.55
12.63
12.03
14.62
15.39
17.73
15.08
12.14
29.97
15.08
13.50
59
16.50
EPS¥
10.03
10.87
12.34
12.86
12.13
11.63
11.45
12.05
11.95
12.25
18.30
0.20%
2.12%
—
18.51
EPS growth%
5.55
5.46
2.96
3.94
4.20
3.00
1.23
3.83
5.31
7.74
23.51
3.83
4.07
40
6.68
Bookvalue per sh¥
18.72
19.87
22.70
25.83
31.00
34.92
35.46
36.39
40.42
40.34
5.86
5.41%
7.82%
—
13.46
FCF per share¥
15.96
16.15
18.95
20.97
23.65
23.15
25.86
30.95
34.02
37.27
5.30
9.52%
10.29%
—
14.92
Dividend per sh¥
3.93
3.70
3.49
3.31
3.46
3.68
3.36
3.48
3.67
3.71
7.17
1.42%
(1.32%)
—
25.82
Div yield (avg)%
9.47
11.48
10.75
7.78
6.91
6.61
7.48
5.99
4.24
1.77
28.60
5.99
7.19
92
29.65
Payout ratio%
18.24
19.60
18.15
16.92
19.05
20.07
18.28
18.45
17.37
19.31
28.30
18.45
18.36
57
159.0
Shares (diluted)M
267.5
263.9
257.7
259.3
267.4
311.7
307.5
319.0
346.0
410.8
158.7
8.97%
5.10%
83
24.54
Buyback yield%
26.92
25.32
23.17
25.29
27.24
28.01
30.92
33.66
35.12
34.10
4.95
33.66
27.63
83
1.398
D/E ratiox
1.390
1.371
1.533
1.505
1.551
1.691
1.681
1.865
2.212
2.434
1.044
1.865
1.616
55
3.406
Enterprise value¥B
5.303
4.824
4.651
4.623
4.472
4.496
4.035
4.270
4.057
3.571
4.924
(4.40%)
(5.03%)
18
7.992
LT debt¥B
2.037
2.266
2.020
1.823
1.961
1.788
1.756
1.762
1.818
1.668
1.746
(3.19%)
(1.29%)
24
Revenue
¥11.25B
6.48%
1.00×
Cost of revenue
¥7.597B
6.59%
1.01×
Operating expenses
¥1.504B
6.15%
0.97×
Goodwill & intangibles
18.02%
Spread over hurdle
(1.06%)