1.250
Revenue¥B
3.423
3.433
3.460
3.415
3.431
3.400
3.411
3.525
3.544
3.628
1.380
1.12%
0.83%
36
20.28
Revenue growth%
14.95
17.75
14.83
12.09
12.92
14.57
14.31
15.98
18.01
18.57
4.67
15.98
14.89
88
20.28
Gross margin%
8.38
7.13
8.96
9.98
11.81
10.51
9.35
9.34
10.50
13.19
5.47
10.50
9.66
17
25.05
Operating margin%
3.63
2.70
0.58
0.81
0.40
1.91
0.52
1.97
1.94
3.26
20.67
1.94
1.92
28
12.00
Net margin%
16.19
15.42
16.18
18.53
18.71
18.71
19.70
21.83
24.10
23.88
28.40
21.83
18.71
75
37.30
P/E ratio (avg)x
14.97
15.55
14.89
15.04
15.71
14.26
14.63
15.16
15.50
16.52
9.151
15.16
15.10
33
32.65
EV/EBITx
13.25
13.20
13.82
12.57
11.93
12.78
12.34
12.33
12.11
13.33
13.73
12.34
12.68
52
13.70
FCF yield (avg)%
14.15
12.12
11.65
8.97
6.46
6.67
5.62
5.58
7.14
7.93
10.05
6.67
7.54
58
16.06
FCF margin%
32.75
30.90
30.60
32.88
31.52
33.59
31.89
30.74
28.60
28.70
3.73
30.74
31.21
61
0.775
FCF / Net incomex
2.246
2.533
2.352
2.732
2.579
2.895
2.986
3.358
3.727
3.657
1.777
3.358
2.813
84
22.29
ROIC%
30.43
32.93
31.03
29.20
31.75
31.91
34.90
33.77
31.10
30.62
8.63
31.91
31.42
87
9.25
Return on equity%
7.51
7.70
6.70
7.88
9.30
7.83
7.06
9.35
11.21
12.29
16.58
9.35
7.86
66
23.64
Return on assets%
17.10
16.90
16.99
19.48
17.98
15.78
18.09
18.35
15.71
17.20
29.00
17.20
17.15
15
2.70
EPS¥
2.49
2.41
2.72
2.72
3.04
2.80
2.73
3.03
2.79
3.07
2.79
0.18%
3.11%
—
9.84
EPS growth%
21.91
21.69
21.58
18.73
20.22
22.86
22.23
22.33
23.89
21.27
2.19
22.33
21.80
77
1.38
Bookvalue per sh¥
1.94
1.94
2.25
2.43
2.82
2.76
2.88
2.86
3.26
3.39
2.38
3.77%
5.44%
—
2.42
FCF per share¥
1.17
1.05
1.06
1.07
1.01
0.97
0.88
0.88
0.89
0.91
2.27
(1.91%)
(3.03%)
—
0.69
Dividend per sh¥
2.64
2.67
2.89
3.21
3.53
3.93
3.52
3.31
3.01
3.15
2.13
(2.26%)
2.05%
—
26.30
Div yield (avg)%
18.26
18.94
16.92
16.12
16.50
19.05
21.14
19.19
21.76
19.65
4.36
19.65
19.00
89
25.61
Payout ratio%
10.41
9.07
8.00
9.28
8.17
5.39
7.26
7.06
6.17
8.21
19.88
7.06
8.09
19
593.9
Shares (diluted)M
576.3
555.2
572.4
560.9
539.6
478.5
439.3
455.1
424.2
438.0
604.9
(4.09%)
(3.57%)
37
26.64
Buyback yield%
20.44
20.96
22.16
19.91
19.85
20.37
19.60
19.23
18.83
19.38
29.00
19.38
19.88
75
0.418
D/E ratiox
0.618
0.655
0.707
0.791
0.781
0.795
0.874
0.880
0.803
0.880
0.158
0.874
0.793
94
2.399
Enterprise value¥B
1.991
2.177
2.033
1.892
2.057
2.044
2.020
2.157
1.943
1.924
0.957
(1.33%)
0.60%
32
0.243
LT debt¥B
2.315
2.425
2.431
2.375
2.274
2.320
2.472
2.531
2.628
2.446
2.667
1.47%
(0.20%)
65
Revenue
¥3.628B
0.83%
1.00×
Cost of revenue
¥2.432B
0.96%
1.01×
Operating expenses
¥435.7M
0.91%
1.01×
Goodwill & intangibles
21.16%
Spread over hurdle
(0.02%)