4.239
Revenue¥B
4.432
4.460
4.589
4.718
4.785
4.923
4.996
5.125
5.137
5.098
4.500
1.27%
1.49%
7
17.08
Revenue growth%
3.93
5.22
4.78
7.75
4.92
4.39
6.67
6.96
8.10
8.72
21.35
6.96
5.94
89
15.17
Gross margin%
4.55
3.78
0.98
2.94
4.96
2.68
1.14
2.33
4.73
7.04
5.74
2.68
3.36
18
28.48
Operating margin%
6.05
5.41
7.99
10.22
7.47
7.65
9.94
8.45
6.85
7.31
12.40
7.65
7.56
23
15.59
Net margin%
15.68
14.49
16.76
14.51
12.37
11.56
13.77
13.20
15.18
13.21
22.52
13.21
14.13
16
12.57
P/E ratio (avg)x
17.94
18.74
22.55
23.81
23.38
25.39
29.67
34.47
33.47
35.85
23.19
33.47
24.60
16
37.95
EV/EBITx
27.49
26.97
29.10
30.75
32.41
30.83
33.32
35.51
34.52
31.97
20.75
33.32
31.40
67
9.08
FCF yield (avg)%
21.78
20.88
18.84
17.58
20.45
18.14
20.66
18.56
17.24
18.67
28.34
18.56
18.75
10
6.01
FCF margin%
24.00
26.70
27.66
27.84
29.35
28.43
30.89
31.33
33.95
36.90
26.28
31.33
28.89
84
1.447
FCF / Net incomex
2.332
2.220
2.389
2.797
2.876
2.923
2.820
3.097
3.287
3.505
0.491
3.097
2.848
76
27.00
ROIC%
19.83
21.87
20.50
23.45
24.58
23.67
25.20
22.22
24.90
25.83
9.23
24.90
23.56
80
12.09
Return on equity%
17.69
18.91
21.74
22.67
24.89
24.00
25.82
22.97
21.74
24.17
27.43
24.00
22.82
28
19.76
Return on assets%
7.87
6.65
4.70
2.82
3.97
2.04
0.40
0.40
2.26
2.06
17.29
2.04
2.54
79
1.42
EPS¥
0.84
0.83
0.72
0.71
0.69
0.71
0.71
0.60
0.63
0.56
1.59
(3.90%)
(5.29%)
—
5.92
EPS growth%
32.83
33.78
33.38
34.91
32.49
31.76
29.97
28.60
29.90
30.61
9.66
29.97
32.12
73
1.02
Bookvalue per sh¥
0.59
0.63
0.68
0.61
0.67
0.59
0.65
0.68
0.60
0.56
0.67
(3.36%)
(0.87%)
—
1.57
FCF per share¥
0.99
1.08
1.07
0.96
0.92
0.84
0.84
0.92
1.02
0.95
0.90
0.67%
(1.77%)
—
1.35
Dividend per sh¥
2.47
2.52
2.87
3.26
3.38
3.78
4.07
4.22
4.75
5.53
1.65
10.32%
8.28%
—
23.61
Div yield (avg)%
25.21
25.72
23.98
21.65
19.30
16.51
16.63
18.91
17.86
19.09
7.66
17.86
19.20
89
3.63
Payout ratio%
18.64
21.01
18.96
20.35
23.29
21.84
22.91
24.74
22.26
23.35
28.95
22.91
22.05
28
976.0
Shares (diluted)M
809.7
756.1
815.2
806.9
796.0
727.7
681.8
725.0
687.3
611.4
966.9
(5.14%)
(3.62%)
5
11.57
Buyback yield%
23.17
25.23
23.40
24.26
26.39
24.00
25.45
23.10
22.94
21.01
18.31
23.10
23.70
13
0.100
D/E ratiox
1.584
1.530
1.541
1.547
1.778
1.699
1.650
1.772
1.841
2.193
0.202
1.772
1.674
32
0.926
Enterprise value¥B
4.507
5.301
5.707
5.704
6.573
6.650
6.973
7.173
7.136
8.018
3.530
4.06%
6.64%
56
0.981
LT debt¥B
1.372
1.503
1.651
1.776
1.850
2.031
2.120
1.986
2.001
2.188
1.813
3.42%
4.29%
19
Revenue
¥5.098B
1.49%
1.00×
Cost of revenue
¥3.016B
1.45%
1.00×
Operating expenses
¥605.0M
1.62%
1.01×
Goodwill & intangibles
15.85%
Spread over hurdle
11.35%