3.303
Revenue¥B
2.603
2.689
2.841
3.021
3.089
3.265
3.351
3.525
3.602
3.701
3.671
3.68%
4.24%
38
2.47
Revenue growth%
3.15
5.72
5.75
5.51
5.20
2.91
3.77
1.49
3.89
2.61
6.30
2.91
3.83
95
28.93
Gross margin%
14.28
14.22
15.22
18.14
15.16
12.29
11.75
14.54
15.00
15.09
16.42
14.54
14.77
61
23.81
Operating margin%
10.90
11.69
11.36
8.79
10.19
7.20
9.62
8.94
7.31
8.94
7.02
8.94
9.28
23
5.53
Net margin%
22.77
25.56
27.71
27.26
25.86
28.34
31.19
30.84
28.57
25.68
6.01
28.57
27.48
54
11.19
P/E ratio (avg)x
6.823
7.351
6.361
5.862
5.840
6.174
6.524
5.622
5.904
6.093
12.86
6.093
6.134
49
25.75
EV/EBITx
25.64
29.98
34.28
39.91
43.95
52.00
54.22
59.82
63.79
68.07
8.321
59.82
47.97
7
29.29
FCF yield (avg)%
28.15
30.51
31.58
29.36
27.01
28.76
30.17
29.31
30.92
28.47
7.77
29.31
29.34
71
17.59
FCF margin%
9.60
10.57
11.39
12.55
11.18
14.13
12.56
11.85
9.40
9.95
22.83
11.85
11.28
61
1.084
FCF / Net incomex
2.049
2.088
2.284
2.145
2.247
2.291
2.633
2.504
2.582
2.744
1.782
2.582
2.288
60
13.60
ROIC%
10.72
13.07
13.97
13.04
15.51
15.55
15.88
13.97
11.00
13.83
14.10
13.97
13.90
88
24.70
Return on equity%
15.32
18.05
18.37
20.47
23.25
25.98
23.71
26.65
23.92
22.75
7.30
23.92
23.00
45
4.15
Return on assets%
5.10
6.93
9.45
10.89
13.61
13.07
10.68
13.62
10.76
11.99
7.17
11.99
10.82
75
0.79
EPS¥
0.60
0.54
0.55
0.52
0.54
0.60
0.65
0.69
0.75
0.84
0.83
9.31%
2.28%
—
3.80
EPS growth%
13.95
14.14
12.12
12.87
12.06
10.58
9.03
10.53
10.99
11.37
3.79
10.58
11.72
52
0.75
Bookvalue per sh¥
0.73
0.85
0.87
0.96
1.04
1.06
1.20
1.30
1.53
1.53
0.60
7.98%
8.65%
—
0.34
FCF per share¥
0.60
0.64
0.69
0.67
0.64
0.63
0.55
0.58
0.60
0.53
0.66
(3.72%)
(1.81%)
—
0.43
Dividend per sh¥
0.94
0.91
0.92
0.92
1.02
1.07
1.11
1.28
1.30
1.50
0.59
7.95%
6.06%
—
7.18
Div yield (avg)%
24.04
26.49
28.79
29.34
28.12
25.74
28.68
28.24
25.68
25.80
23.18
25.80
27.30
26
26.28
Payout ratio%
32.73
33.93
33.25
33.02
32.10
34.56
37.37
34.91
34.15
33.59
28.23
34.56
33.76
92
964.9
Shares (diluted)M
701.9
677.0
752.7
808.1
769.3
834.5
804.7
736.5
705.2
631.3
930.9
(3.88%)
(2.06%)
34
27.54
Buyback yield%
30.73
32.50
33.17
36.06
37.43
40.29
41.89
43.07
40.49
39.90
7.85
40.49
38.66
32
1.125
D/E ratiox
0.983
1.032
1.184
1.373
1.630
1.826
1.771
1.827
1.837
1.895
0.789
1.827
1.701
63
3.025
Enterprise value¥B
3.340
3.283
3.571
3.801
4.486
4.405
4.529
5.005
5.830
6.796
1.568
8.66%
7.45%
44
1.251
LT debt¥B
2.115
2.221
2.121
2.270
2.425
2.557
2.485
2.606
2.728
2.908
2.657
3.71%
2.74%
92
Revenue
¥3.701B
4.24%
1.00×
Cost of revenue
¥2.350B
4.22%
1.00×
Operating expenses
¥864.8M
4.01%
0.98×
Goodwill & intangibles
16.08%
Spread over hurdle
(3.81%)