5.767
Revenue¥B
2.996
3.235
3.505
3.672
3.940
4.262
4.514
4.815
5.019
5.199
6.268
5.70%
6.31%
52
17.55
Revenue growth%
10.82
13.01
11.74
11.17
8.28
7.90
8.82
10.33
12.29
11.03
16.62
10.33
10.93
13
11.15
Gross margin%
27.87
27.60
25.47
26.99
28.93
27.68
25.00
22.99
24.81
24.02
7.96
24.81
26.23
53
3.80
Operating margin%
8.99
6.33
8.35
10.80
11.33
10.12
8.95
11.48
9.12
7.14
4.54
9.12
9.05
10
10.29
Net margin%
26.74
29.54
32.10
33.16
33.93
31.10
32.65
35.38
38.04
35.65
8.65
35.38
32.91
71
29.14
P/E ratio (avg)x
9.388
8.496
8.842
8.305
8.175
9.126
10.02
9.222
10.11
9.665
24.91
9.665
9.174
87
14.33
EV/EBITx
12.47
12.48
10.93
9.484
9.016
8.401
7.835
7.024
6.224
5.989
22.32
7.024
8.708
34
17.32
FCF yield (avg)%
7.94
9.59
11.24
13.30
13.40
11.75
11.15
9.85
10.36
11.90
19.65
11.15
11.20
88
28.93
FCF margin%
19.78
19.65
18.79
20.09
21.87
20.38
21.76
22.83
24.11
24.60
10.63
22.83
21.07
40
0.551
FCF / Net incomex
1.535
1.580
1.666
1.626
1.727
1.792
1.954
1.943
1.701
1.854
0.971
1.854
1.714
87
17.39
ROIC%
2.99
0.40
0.43
2.71
3.69
2.72
3.23
3.01
1.25
3.92
20.65
3.01
2.86
14
14.48
Return on equity%
20.17
19.96
19.08
18.32
15.63
15.07
13.16
15.06
12.35
13.41
22.81
13.41
15.35
22
6.55
Return on assets%
11.29
11.21
10.23
11.30
12.76
11.54
8.70
6.98
5.84
7.22
18.28
7.22
10.72
32
15.19
EPS¥
22.11
22.61
26.03
30.08
35.18
38.30
45.47
48.97
50.54
57.12
16.31
10.18%
11.24%
—
24.13
EPS growth%
27.07
27.36
30.05
30.99
29.04
29.91
30.80
31.33
29.17
30.61
12.25
30.61
29.98
45
16.32
Bookvalue per sh¥
2.95
2.66
2.89
2.78
2.75
2.83
2.60
2.69
2.56
2.30
16.79
(3.50%)
(2.39%)
—
4.59
FCF per share¥
7.39
8.28
8.98
8.40
9.37
8.69
9.28
9.56
10.45
10.26
16.42
1.83%
3.98%
—
14.75
Dividend per sh¥
18.90
17.38
18.59
18.28
17.40
17.83
16.25
18.55
19.07
18.54
2.65
1.28%
1.04%
—
22.79
Div yield (avg)%
15.37
16.59
16.06
15.19
16.98
16.29
13.91
11.56
13.44
14.73
14.38
13.91
15.28
36
9.46
Payout ratio%
8.54
6.34
5.75
4.08
4.27
4.05
5.06
4.30
3.30
3.72
4.25
4.05
4.29
56
407.6
Shares (diluted)M
415.1
455.2
414.1
422.5
416.7
413.8
381.2
365.1
360.5
376.2
398.5
(2.02%)
(0.32%)
85
2.52
Buyback yield%
2.69
1.56
0.40
0.40
0.40
0.40
0.40
0.79
0.40
0.40
7.98
0.40
0.40
34
1.678
D/E ratiox
1.333
1.254
1.406
1.472
1.419
1.491
1.417
1.353
1.481
1.598
1.305
1.481
1.418
71
2.232
Enterprise value¥B
2.029
2.320
2.365
2.284
2.206
2.401
2.503
2.756
2.697
2.825
6.900
5.07%
2.88%
83
4.773
LT debt¥B
3.634
3.363
3.218
2.816
2.873
2.840
2.696
2.905
3.157
3.385
2.427
3.34%
(0.16%)
28
Revenue
¥5.199B
6.31%
1.00×
Cost of revenue
¥2.563B
6.30%
1.00×
Operating expenses
¥1.042B
6.63%
1.03×
Goodwill & intangibles
16.62%
Spread over hurdle
12.41%