4.652
Revenue¥B
5.176
5.335
5.300
5.219
5.373
5.469
5.634
5.685
5.708
5.894
5.078
1.87%
1.27%
8
20.89
Revenue growth%
18.41
17.66
14.70
14.96
14.67
14.43
13.00
11.00
10.10
11.74
12.60
11.74
14.55
11
19.03
Gross margin%
8.91
10.34
7.82
9.39
12.36
12.87
12.63
14.52
15.88
18.51
2.76
14.52
12.49
41
11.92
Operating margin%
14.33
13.95
12.64
11.19
11.69
8.91
6.36
3.86
5.29
5.38
13.98
5.38
10.05
35
24.11
Net margin%
7.17
4.43
6.45
9.16
11.89
13.55
15.47
17.94
15.65
16.36
27.45
15.65
12.72
51
28.79
P/E ratio (avg)x
18.03
19.19
20.21
23.01
24.06
24.10
27.82
30.51
32.43
33.39
8.164
30.51
24.08
5
6.870
EV/EBITx
33.14
33.14
34.31
36.03
37.01
43.83
48.79
50.57
60.91
59.89
22.73
50.57
40.42
13
6.60
FCF yield (avg)%
0.40
0.40
0.90
0.40
1.29
0.40
0.74
0.40
3.32
5.98
24.38
0.74
0.57
95
27.01
FCF margin%
19.96
21.33
24.11
22.62
24.96
27.33
25.56
23.04
23.00
20.88
21.56
23.04
23.02
54
0.102
FCF / Net incomex
0.177
0.181
0.197
0.211
0.231
0.229
0.262
0.310
0.354
0.344
0.364
0.310
0.230
42
19.49
ROIC%
19.01
21.47
21.79
23.82
21.22
21.87
22.83
20.58
20.10
17.43
10.46
20.58
21.34
28
8.01
Return on equity%
17.14
19.00
21.78
22.45
21.51
22.03
24.93
24.58
24.71
27.28
4.62
24.71
22.24
84
11.81
Return on assets%
17.67
20.52
18.87
17.22
16.30
17.80
19.03
20.81
21.22
22.01
19.96
20.81
18.95
60
2.02
EPS¥
4.71
5.11
5.52
5.99
6.75
7.87
8.45
8.49
8.69
8.47
2.16
4.65%
6.79%
—
21.52
EPS growth%
9.25
10.01
10.20
7.24
8.73
6.71
6.06
5.20
6.06
3.55
4.52
6.06
6.98
19
4.46
Bookvalue per sh¥
3.45
3.12
3.16
3.30
3.35
3.40
3.59
3.91
4.09
4.31
2.47
5.19%
1.26%
—
2.00
FCF per share¥
3.92
4.31
4.19
3.82
4.15
4.32
4.30
4.58
4.67
4.42
2.09
1.28%
1.67%
—
4.55
Dividend per sh¥
1.65
1.94
2.08
2.38
2.39
2.71
2.92
3.30
3.40
3.60
2.40
8.49%
9.54%
—
16.77
Div yield (avg)%
22.21
21.34
20.15
19.75
21.68
22.45
20.35
18.34
18.87
16.54
18.13
18.87
20.25
34
11.49
Payout ratio%
24.81
23.78
20.78
19.60
17.19
18.21
16.82
17.46
19.41
16.46
27.27
17.46
18.81
82
769.2
Shares (diluted)M
855.3
777.4
732.9
701.7
684.2
662.8
656.2
632.0
675.8
705.6
736.8
0.62%
(1.89%)
57
27.64
Buyback yield%
5.26
4.06
6.89
7.09
6.14
5.88
6.50
7.84
6.54
7.57
11.68
6.54
6.52
66
1.058
D/E ratiox
0.336
0.381
0.390
0.370
0.359
0.344
0.345
0.363
0.387
0.391
0.277
0.363
0.366
41
2.226
Enterprise value¥B
4.082
4.213
4.666
5.420
5.970
6.663
7.887
8.011
9.402
9.846
4.615
10.52%
10.32%
76
1.286
LT debt¥B
1.065
0.967
0.903
0.851
0.957
1.086
1.235
1.341
1.246
1.272
4.999
5.85%
0.84%
57
Revenue
¥5.894B
1.27%
1.00×
Cost of revenue
¥4.125B
1.27%
1.00×
Operating expenses
¥1.231B
1.49%
1.02×
Goodwill & intangibles
18.69%
Cash and investments
16.16%
Spread over hurdle
(9.54%)