2.423
Revenue¥B
2.459
2.500
2.578
2.599
2.594
2.657
2.647
2.681
2.703
2.788
2.666
1.45%
1.57%
36
6.11
Revenue growth%
6.98
8.88
5.98
5.34
5.61
7.79
8.48
8.75
8.76
5.99
24.94
8.48
7.38
79
29.57
Gross margin%
29.60
31.92
29.80
28.61
31.59
33.99
35.16
37.54
35.91
37.41
17.14
35.91
32.95
47
25.16
Operating margin%
22.29
23.22
24.13
22.84
24.52
22.58
25.31
27.88
30.36
32.43
24.53
27.88
24.32
88
12.54
Net margin%
23.03
24.89
23.32
25.30
24.47
26.06
24.63
24.12
25.94
26.22
2.13
25.94
24.76
26
19.92
P/E ratio (avg)x
5.905
5.559
5.599
5.468
5.085
4.444
4.882
5.063
4.466
3.873
9.163
4.466
5.074
28
31.74
EV/EBITx
44.29
49.87
50.85
51.46
54.70
53.94
59.72
62.17
62.85
62.23
8.549
62.17
54.32
80
2.79
FCF yield (avg)%
19.00
18.03
20.11
20.25
18.13
16.58
17.93
17.21
16.20
14.26
8.89
16.58
17.98
58
28.06
FCF margin%
28.23
30.63
28.79
29.55
28.06
26.01
24.54
22.62
24.72
25.07
22.40
24.72
27.03
9
0.357
FCF / Net incomex
1.650
1.831
1.821
1.881
1.881
2.079
2.111
2.386
2.676
2.541
0.699
2.386
1.980
8
3.02
ROIC%
11.98
9.42
8.93
7.08
9.79
9.39
9.38
9.70
12.12
12.61
26.84
9.70
9.56
7
13.74
Return on equity%
21.13
22.94
24.30
23.59
21.07
22.27
22.42
24.25
24.60
23.32
27.32
23.32
23.13
69
18.07
Return on assets%
14.03
16.87
16.25
18.71
19.38
17.73
20.56
18.25
20.32
17.57
9.16
18.25
17.99
18
1.16
EPS¥
0.60
0.63
0.62
0.57
0.60
0.61
0.53
0.51
0.53
0.57
1.20
(1.11%)
(0.33%)
—
2.91
EPS growth%
27.53
26.02
25.61
23.08
23.74
23.96
23.32
22.06
21.42
23.34
29.32
23.32
23.54
27
1.06
Bookvalue per sh¥
2.07
2.09
2.28
2.50
2.50
2.43
2.77
2.90
2.79
2.69
0.98
1.50%
2.73%
—
0.62
FCF per share¥
2.20
2.51
2.83
2.97
3.03
2.85
3.30
3.57
3.51
3.89
0.35
5.14%
6.50%
—
0.28
Dividend per sh¥
0.87
0.82
0.94
1.08
1.16
1.32
1.48
1.57
1.48
1.63
0.81
7.00%
7.89%
—
7.45
Div yield (avg)%
7.22
9.87
10.29
11.81
13.99
12.33
14.16
16.30
18.75
17.99
22.30
16.30
13.16
29
4.57
Payout ratio%
12.42
12.50
12.52
12.96
13.41
10.56
9.06
9.33
11.86
13.10
14.70
10.56
12.46
43
935.5
Shares (diluted)M
605.1
552.7
507.1
561.7
494.2
547.4
596.1
584.0
590.4
624.1
913.5
4.78%
(0.56%)
12
4.91
Buyback yield%
14.65
11.96
10.29
8.86
8.65
8.36
10.40
9.74
9.27
6.37
29.21
9.27
9.51
55
1.093
D/E ratiox
0.740
0.810
0.886
0.897
0.910
0.817
0.780
0.706
0.777
0.800
1.681
0.780
0.805
41
1.296
Enterprise value¥B
1.231
1.237
1.276
1.335
1.399
1.411
1.367
1.362
1.404
1.552
1.968
2.10%
1.32%
75
0.596
LT debt¥B
1.689
1.543
1.588
1.594
1.489
1.535
1.574
1.578
1.736
1.687
2.114
2.54%
0.15%
25
Revenue
¥2.788B
1.57%
1.00×
Cost of revenue
¥1.734B
1.66%
1.01×
Operating expenses
¥472.7M
1.71%
1.01×
Goodwill & intangibles
19.33%
Spread over hurdle
56.96%