5.819
Revenue¥B
7.312
7.562
7.772
8.096
8.448
8.480
8.561
8.785
9.129
9.328
6.148
2.00%
2.70%
66
22.12
Revenue growth%
20.96
21.27
22.14
19.39
16.68
19.48
17.53
16.05
14.17
14.65
29.82
16.05
18.46
62
7.60
Gross margin%
9.27
10.55
12.11
12.90
14.88
17.20
15.09
15.91
16.87
18.32
19.27
16.87
14.98
78
23.89
Operating margin%
13.97
16.57
16.00
16.63
17.10
19.19
20.26
22.79
23.43
21.77
20.55
21.77
18.14
14
9.25
Net margin%
18.17
17.90
15.89
14.87
14.86
13.40
12.99
12.35
9.91
8.32
12.66
12.35
14.13
44
32.88
P/E ratio (avg)x
18.39
17.04
17.29
15.69
17.67
19.56
18.40
16.43
16.23
14.77
28.63
16.43
17.17
20
26.90
EV/EBITx
27.47
24.88
25.66
24.85
25.78
25.59
24.95
26.50
29.55
31.32
23.04
26.50
25.72
49
17.77
FCF yield (avg)%
21.66
23.37
22.69
23.62
21.90
21.41
19.56
20.03
21.30
21.19
15.05
21.19
21.54
68
10.60
FCF margin%
15.38
13.85
11.35
8.76
10.83
12.10
10.02
12.23
9.93
8.89
6.20
10.02
11.09
52
0.873
FCF / Net incomex
1.107
1.016
0.900
0.881
0.795
0.702
0.738
0.639
0.679
0.658
0.287
0.679
0.767
30
12.55
ROIC%
21.51
20.90
19.25
17.22
16.28
17.47
17.53
18.56
19.32
18.85
4.00
18.56
18.70
12
6.25
Return on equity%
8.78
7.66
8.83
9.31
7.57
7.57
6.50
3.78
5.74
4.32
21.82
5.74
7.57
58
29.60
Return on assets%
30.97
30.33
28.86
28.44
26.25
26.01
27.13
28.08
30.16
27.56
29.07
27.56
28.26
66
4.41
EPS¥
2.94
2.97
3.27
3.05
2.99
3.46
3.57
4.14
4.12
4.44
4.75
8.26%
3.39%
—
14.17
EPS growth%
12.40
13.68
10.83
10.43
10.56
8.35
11.09
8.38
11.35
12.25
25.76
11.09
10.96
6
4.99
Bookvalue per sh¥
8.95
10.14
10.75
11.00
11.24
12.18
13.24
13.83
15.95
16.26
1.50
7.67%
7.90%
—
4.35
FCF per share¥
4.50
3.86
4.11
4.16
4.41
4.07
4.17
4.34
3.83
3.39
5.09
(5.16%)
(3.05%)
—
0.91
Dividend per sh¥
2.39
2.27
2.54
2.90
3.28
3.34
3.17
3.47
3.25
3.49
2.19
1.26%
2.97%
—
4.82
Div yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.60
2.87
22.91
0.40
0.40
48
21.11
Payout ratio%
23.53
25.52
25.55
24.28
26.41
26.90
25.65
26.06
25.19
23.04
9.74
25.65
25.53
20
414.1
Shares (diluted)M
460.9
530.7
498.6
521.7
486.0
539.7
618.2
692.8
684.5
731.3
415.0
8.51%
4.96%
46
27.05
Buyback yield%
1.71
3.86
5.42
8.10
9.67
6.67
5.46
5.35
7.32
6.79
16.43
6.67
6.07
49
0.977
D/E ratiox
1.051
0.925
0.875
0.941
1.021
0.945
0.835
0.784
0.757
0.785
0.806
0.785
0.900
72
9.011
Enterprise value¥B
0.656
0.693
0.777
0.750
0.729
0.774
0.775
0.796
0.850
1.005
0.499
6.64%
5.62%
49
4.762
LT debt¥B
1.635
1.887
2.098
2.293
2.400
2.773
2.786
2.746
2.785
2.901
5.260
3.87%
7.36%
15
Revenue
¥9.328B
2.70%
1.00×
Cost of revenue
¥3.905B
2.51%
0.98×
Operating expenses
¥2.131B
2.87%
1.02×
Goodwill & intangibles
15.86%
Spread over hurdle
68.40%