1.792
Revenue¥B
2.847
2.961
2.997
3.125
3.284
3.368
3.509
3.571
3.647
3.855
1.891
3.26%
3.65%
6
24.75
Revenue growth%
16.21
14.15
16.15
14.16
14.64
16.64
15.25
13.06
15.50
17.54
24.73
15.50
15.38
49
22.46
Gross margin%
16.79
16.97
17.87
18.41
19.03
16.48
17.70
17.36
19.51
20.95
19.32
17.70
17.79
50
7.39
Operating margin%
22.16
21.20
23.43
25.49
24.84
22.77
21.65
20.28
18.79
19.23
4.49
20.28
21.91
44
18.44
Net margin%
4.92
6.14
4.01
2.32
2.48
0.96
0.40
0.40
0.40
0.97
17.85
0.40
1.65
87
15.00
P/E ratio (avg)x
15.86
14.82
16.93
15.74
16.71
17.22
16.87
18.00
17.40
19.51
14.90
17.40
16.90
87
11.66
EV/EBITx
47.73
52.31
52.71
50.59
55.18
59.37
65.36
72.29
83.11
76.70
14.06
72.29
57.28
80
9.84
FCF yield (avg)%
21.48
23.36
20.62
22.39
22.54
23.10
21.87
19.42
17.89
16.64
3.33
19.42
21.68
80
18.86
FCF margin%
23.01
20.80
17.95
19.83
20.39
20.52
22.66
22.67
23.97
25.75
10.66
22.67
21.73
89
0.886
FCF / Net incomex
1.625
1.546
1.758
2.036
2.280
2.680
2.909
3.389
3.646
3.600
0.160
3.389
2.480
10
2.66
ROIC%
22.56
23.41
21.41
22.89
23.79
24.73
27.47
27.39
27.76
29.06
15.20
27.47
24.26
38
13.06
Return on equity%
4.19
3.95
2.45
1.13
1.33
0.40
0.40
0.40
0.80
0.40
24.12
0.40
0.97
12
2.13
Return on assets%
3.03
0.40
1.08
1.84
3.03
5.84
8.27
11.02
11.21
12.49
11.92
11.02
4.44
18
1.61
EPS¥
3.84
3.98
4.08
4.25
4.04
3.86
3.36
3.02
2.85
2.82
1.71
(6.92%)
(2.92%)
—
2.36
EPS growth%
3.64
0.95
3.63
5.04
2.06
4.36
2.25
2.07
1.83
4.30
29.93
2.25
2.94
39
6.56
Bookvalue per sh¥
7.53
7.37
7.83
7.70
7.49
7.44
7.74
7.63
7.41
7.17
1.74
(0.87%)
0.54%
—
2.66
FCF per share¥
2.59
2.72
2.75
2.96
3.08
2.98
3.10
3.27
3.10
3.08
10.73
0.04%
2.22%
—
9.99
Dividend per sh¥
18.24
18.23
19.13
19.78
20.31
23.93
26.47
26.08
28.93
32.45
8.97
9.83%
7.51%
—
2.04
Div yield (avg)%
22.90
20.76
22.20
21.24
23.02
20.46
21.42
18.65
17.06
16.76
12.19
18.65
21.00
60
22.71
Payout ratio%
5.68
6.33
6.10
3.31
1.03
0.40
0.40
0.40
0.40
2.11
12.99
0.40
1.57
10
356.3
Shares (diluted)M
536.5
584.4
617.2
602.5
593.0
661.3
710.6
780.0
844.4
877.5
360.2
8.15%
6.27%
33
18.24
Buyback yield%
11.53
12.04
12.25
10.87
10.11
8.71
7.21
5.36
8.13
11.05
15.70
8.13
10.49
72
0.943
D/E ratiox
1.097
1.174
1.007
1.042
0.994
0.891
0.816
0.772
0.769
0.655
0.148
0.772
0.942
37
2.226
Enterprise value¥B
1.479
1.400
1.548
1.489
1.395
1.484
1.418
1.511
1.719
1.716
2.363
4.23%
1.92%
59
2,191
LT debt¥M
144.9
139.5
135.4
116.2
111.8
94.77
87.90
88.06
82.39
71.26
563.1
(8.62%)
(6.98%)
60
Revenue
¥3.855B
3.65%
1.00×
Cost of revenue
¥2.493B
3.38%
0.97×
Operating expenses
¥788.5M
4.20%
1.05×
Goodwill & intangibles
13.33%
Spread over hurdle
(2.77%)