4.710
Revenue¥B
7.688
8.030
8.494
8.783
9.200
9.779
10.41
10.67
10.88
11.59
4.851
4.72%
4.51%
57
6.79
Revenue growth%
25.00
24.69
27.30
24.80
27.26
29.44
28.71
28.07
26.95
26.96
26.69
28.07
27.11
12
15.78
Gross margin%
5.53
7.97
5.61
8.22
9.08
6.77
8.16
7.23
9.97
10.67
9.75
8.16
8.07
54
7.57
Operating margin%
19.73
19.04
21.37
21.58
19.26
18.71
15.96
18.68
15.97
14.93
21.34
15.97
18.87
70
26.28
Net margin%
12.92
11.45
8.73
6.08
4.48
5.60
4.94
4.98
2.87
4.62
14.58
4.94
5.29
74
11.89
P/E ratio (avg)x
19.16
19.06
17.75
19.42
22.05
21.43
24.80
27.97
26.94
28.39
15.63
26.94
21.74
71
11.38
EV/EBITx
22.51
26.36
28.78
32.86
36.78
36.34
40.66
46.59
44.28
48.26
20.39
44.28
36.56
64
29.11
FCF yield (avg)%
19.49
21.56
21.36
23.11
20.28
17.30
19.48
20.21
18.45
20.55
3.18
19.48
20.24
46
8.44
FCF margin%
20.80
20.58
18.82
18.54
16.88
14.27
16.30
16.82
14.28
12.35
9.56
14.28
16.85
32
0.472
FCF / Net incomex
0.220
0.206
0.210
0.182
0.193
0.186
0.198
0.213
0.210
0.185
0.937
0.198
0.202
93
14.56
ROIC%
15.63
14.49
14.80
12.56
15.00
16.35
17.35
20.12
22.28
21.81
28.04
20.12
15.99
47
21.18
Return on equity%
18.52
17.79
14.81
16.12
16.50
19.02
18.77
20.72
22.09
21.24
2.19
20.72
18.64
15
6.94
Return on assets%
31.36
29.72
27.36
28.88
30.80
33.57
31.51
31.01
30.78
33.26
8.30
31.51
30.90
89
1.27
EPS¥
4.40
4.40
4.38
4.31
5.15
6.11
6.26
7.53
7.72
8.43
1.37
10.35%
7.50%
—
25.98
EPS growth%
35.04
36.21
34.69
36.70
36.43
35.53
33.71
32.03
29.50
27.35
5.73
32.03
34.87
30
3.33
Bookvalue per sh¥
0.93
0.96
0.98
1.07
1.26
1.39
1.41
1.64
1.91
1.97
1.61
9.39%
8.55%
—
0.83
FCF per share¥
4.12
4.55
4.75
5.52
5.74
5.75
6.64
6.87
7.17
7.78
2.31
6.28%
8.23%
—
3.85
Dividend per sh¥
4.21
4.71
4.51
4.45
4.46
4.91
5.51
5.73
6.40
5.92
2.23
5.84%
4.27%
—
14.67
Div yield (avg)%
31.70
33.62
35.01
37.82
38.97
39.95
39.13
36.37
37.65
39.10
23.25
39.10
37.74
62
18.93
Payout ratio%
13.07
11.64
14.07
11.44
9.97
9.32
8.55
7.38
4.47
2.63
15.53
7.38
9.64
23
1.633
Shares (diluted)B
1.563
1.585
1.499
1.526
1.552
1.691
1.760
1.741
1.821
1.839
1.706
3.45%
2.29%
67
2.52
Buyback yield%
7.11
7.13
4.66
6.92
8.29
5.90
8.52
10.39
7.81
8.51
15.85
8.51
7.47
56
1.094
D/E ratiox
2.253
2.273
2.570
3.008
3.165
3.711
3.678
3.500
4.028
4.295
1.595
3.711
3.332
27
3.044
Enterprise value¥B
5.849
5.322
5.462
5.023
4.480
3.866
3.429
2.997
2.798
2.615
7.585
(10.21%)
(8.91%)
80
4.429
LT debt¥B
3.107
3.586
3.553
3.380
3.666
3.618
3.829
3.864
4.004
3.857
3.604
1.02%
3.36%
33
Revenue
¥11.59B
4.51%
1.00×
Cost of revenue
¥6.721B
4.43%
0.99×
Operating expenses
¥2.304B
3.93%
0.95×
Goodwill & intangibles
14.72%
Spread over hurdle
24.07%