3.137
Revenue¥B
3.765
3.973
4.166
4.275
4.474
4.659
4.887
5.149
5.276
5.480
3.279
4.14%
4.21%
59
10.41
Revenue growth%
28.35
29.32
30.02
32.60
30.74
27.76
30.49
28.59
28.86
28.85
9.21
28.85
29.09
77
8.07
Gross margin%
13.00
15.19
13.70
11.26
14.08
16.56
15.19
15.47
15.63
15.48
27.87
15.48
15.19
33
16.45
Operating margin%
28.64
26.47
29.39
31.51
34.25
34.79
34.19
31.32
30.23
28.64
3.99
31.32
30.78
27
17.18
Net margin%
20.14
21.27
19.64
16.89
14.81
12.36
10.71
9.54
8.22
9.65
10.28
9.65
13.58
30
18.45
P/E ratio (avg)x
8.495
8.585
8.944
9.209
8.603
7.958
8.277
8.370
9.177
9.406
31.01
8.370
8.594
50
22.01
EV/EBITx
13.31
11.74
10.36
9.881
9.553
8.075
7.003
7.408
6.953
7.100
35.95
7.100
8.814
27
27.25
FCF yield (avg)%
13.04
14.19
15.81
16.98
17.81
17.14
19.33
18.73
19.55
17.00
8.03
18.73
17.07
42
16.60
FCF margin%
7.07
7.27
10.21
8.41
6.05
8.39
10.53
11.71
14.50
16.44
18.65
11.71
9.31
74
1.677
FCF / Net incomex
0.810
0.784
0.705
0.748
0.655
0.684
0.629
0.629
0.548
0.510
0.549
0.629
0.669
34
3.77
ROIC%
25.85
26.99
24.35
23.65
23.50
21.29
21.92
21.85
19.29
17.40
3.50
21.29
22.71
21
12.84
Return on equity%
4.93
5.26
6.79
3.99
2.08
4.52
2.73
3.05
3.24
2.80
29.52
3.05
3.62
90
8.76
Return on assets%
12.35
11.49
9.82
8.82
11.39
12.84
10.38
11.49
14.12
15.95
14.27
12.84
11.49
39
4.33
EPS¥
4.81
4.60
3.98
3.93
4.19
4.24
4.57
4.30
3.95
3.61
4.82
(2.96%)
(3.44%)
—
20.69
EPS growth%
24.30
25.87
24.32
26.60
27.28
28.90
30.12
28.73
27.71
28.51
24.48
28.73
27.50
22
4.28
Bookvalue per sh¥
5.14
4.45
4.52
4.10
3.64
3.38
3.63
3.34
3.27
2.89
6.92
(4.52%)
(6.34%)
—
9.61
FCF per share¥
10.11
10.98
10.27
9.50
9.06
8.34
9.20
9.84
10.03
9.52
6.64
1.00%
0.36%
—
2.84
Dividend per sh¥
3.54
3.36
3.53
3.91
4.14
3.91
4.20
4.86
5.31
5.88
5.32
7.26%
5.16%
—
23.54
Div yield (avg)%
13.06
12.78
12.74
11.72
11.92
10.51
11.45
12.47
12.96
12.23
5.13
12.23
12.35
77
22.45
Payout ratio%
20.47
21.00
23.17
22.50
20.83
20.49
23.34
22.79
19.81
20.45
18.65
20.49
20.92
28
593.4
Shares (diluted)M
615.7
678.9
610.1
665.5
676.6
730.7
747.4
680.4
702.1
625.4
581.2
(1.56%)
1.07%
25
4.52
Buyback yield%
6.33
5.60
4.53
4.69
4.10
4.06
4.01
5.97
6.68
8.51
26.71
5.97
5.15
74
1.088
D/E ratiox
0.900
0.920
0.900
0.879
0.978
0.953
1.032
0.974
1.068
0.987
0.565
0.987
0.964
38
4.599
Enterprise value¥B
0.378
0.402
0.389
0.432
0.457
0.412
0.462
0.513
0.576
0.617
3.529
6.22%
4.24%
47
5.834
LT debt¥B
3.451
3.424
3.888
4.159
4.791
4.789
4.767
4.812
5.133
5.155
4.754
1.48%
5.86%
30
Revenue
¥5.480B
4.21%
1.00×
Cost of revenue
¥3.558B
4.17%
1.00×
Operating expenses
¥1.067B
4.71%
1.05×
Goodwill & intangibles
20.91%
Spread over hurdle
(5.11%)