0.953
Revenue¥B
1.327
1.308
1.287
1.320
1.357
1.338
1.350
1.347
1.379
1.357
1.017
—
0.50%
56
6.68
Revenue growth%
17.44
18.86
20.01
17.59
18.20
19.23
16.69
19.17
21.63
22.13
4.15
19.23
19.01
16
25.77
Gross margin%
20.06
23.02
21.37
21.73
24.52
21.62
22.68
22.99
22.45
20.50
15.61
22.45
22.09
71
3.45
Operating margin%
6.89
8.52
10.42
7.48
7.03
5.14
5.10
8.07
7.22
4.75
9.46
5.14
7.13
77
13.37
Net margin%
21.55
23.39
20.66
21.02
19.97
22.38
19.97
18.15
16.98
15.63
8.98
18.15
20.31
7
29.98
P/E ratio (avg)x
26.00
23.77
23.55
22.18
23.78
24.39
24.09
23.14
20.77
22.90
13.03
23.14
23.66
26
23.63
EV/EBITx
24.55
25.80
28.53
30.21
33.00
35.01
38.16
36.10
33.29
33.06
21.04
35.01
33.03
56
25.84
FCF yield (avg)%
31.61
31.91
31.20
30.59
33.39
31.39
30.62
28.52
25.92
24.03
23.19
28.52
30.91
38
19.59
FCF margin%
2.16
2.84
2.71
0.40
0.40
2.42
2.36
0.40
0.40
1.62
6.13
1.62
1.89
27
1.673
FCF / Net incomex
1.508
1.497
1.769
1.926
2.010
2.041
2.158
2.306
2.424
2.783
0.708
2.306
2.026
49
5.66
ROIC%
24.43
27.28
25.90
25.27
27.82
30.07
30.72
31.10
31.76
32.49
29.97
31.10
28.95
91
23.69
Return on equity%
22.88
24.56
26.59
29.02
29.57
29.69
27.36
27.38
29.23
29.40
23.93
29.23
28.20
46
7.98
Return on assets%
10.33
8.55
7.48
10.20
12.54
15.31
14.72
13.33
15.77
14.49
23.39
14.72
12.93
60
3.22
EPS¥
1.96
1.98
2.02
2.00
1.91
1.88
2.01
2.13
2.34
2.51
3.31
5.59%
2.16%
—
16.70
EPS growth%
24.32
27.15
28.11
28.21
29.65
29.97
31.44
29.19
30.26
32.11
13.53
30.26
29.42
69
0.79
Bookvalue per sh¥
1.79
2.13
2.14
2.45
2.65
3.10
3.00
3.29
3.80
3.94
3.24
8.26%
8.81%
—
3.19
FCF per share¥
2.55
2.66
2.36
2.60
2.53
2.33
2.17
1.92
2.09
2.02
1.99
(4.35%)
(2.26%)
—
2.60
Dividend per sh¥
2.79
2.65
2.68
2.89
3.06
3.40
3.77
3.98
3.71
3.74
1.56
4.15%
2.39%
—
27.84
Div yield (avg)%
27.62
30.18
31.52
30.59
29.05
31.62
33.52
30.60
27.73
29.42
15.94
30.60
30.38
55
17.52
Payout ratio%
0.40
0.40
3.16
4.84
4.87
2.40
0.40
0.40
1.62
0.40
26.80
0.40
1.01
57
151.9
Shares (diluted)M
228.4
275.7
299.1
298.7
327.3
361.0
357.6
360.9
427.7
427.3
156.7
5.48%
7.52%
86
25.88
Buyback yield%
28.40
26.00
25.07
28.03
28.00
29.05
30.18
27.34
29.49
31.24
4.76
29.49
28.21
9
1.639
D/E ratiox
0.545
0.571
0.538
0.566
0.587
0.681
0.794
0.852
0.821
0.860
0.560
0.821
0.634
91
620.5
Enterprise value¥M
55.37
54.53
58.87
54.03
52.01
47.17
50.21
46.20
41.96
38.41
419.5
(5.88%)
(4.69%)
39
0.100
LT debt¥B
1.586
1.535
1.555
1.493
1.509
1.584
1.677
1.719
1.909
1.936
0.720
5.11%
2.92%
88
Revenue
¥1.357B
0.50%
1.00×
Cost of revenue
¥721.9M
0.60%
1.01×
Operating expenses
¥252.6M
(0.25%)
0.93×
Goodwill & intangibles
17.30%
Spread over hurdle
14.23%