0.619
Revenue¥B
1.528
1.509
1.503
1.522
1.521
1.516
1.531
1.505
1.543
1.572
0.666
0.66%
0.43%
78
24.25
Revenue growth%
7.18
8.56
7.82
9.10
8.68
6.33
3.96
2.06
0.51
1.72
8.60
2.06
6.76
57
26.41
Gross margin%
28.73
30.88
29.97
29.19
30.37
29.63
29.49
30.71
32.17
32.22
19.96
30.71
30.17
64
16.69
Operating margin%
21.44
22.78
23.53
22.67
21.53
20.53
19.98
21.49
20.15
21.01
4.65
20.53
21.46
15
11.48
Net margin%
26.54
26.05
23.65
26.32
24.02
22.51
24.02
23.41
25.24
26.93
9.53
24.02
24.63
49
12.43
P/E ratio (avg)x
18.51
17.44
17.48
18.80
16.68
14.78
14.17
13.94
11.93
12.77
27.38
13.94
15.73
81
21.67
EV/EBITx
16.58
14.30
12.58
12.41
13.04
12.48
13.46
14.29
15.00
13.97
18.06
13.97
13.71
18
16.12
FCF yield (avg)%
13.17
13.21
13.97
14.56
15.88
13.95
12.01
10.09
11.06
11.67
21.00
11.67
13.19
91
6.83
FCF margin%
31.91
33.68
32.55
33.67
33.66
34.92
37.86
38.46
37.56
36.40
24.88
37.56
34.30
73
0.534
FCF / Net incomex
1.504
1.597
1.859
1.837
1.831
1.812
2.141
2.091
2.419
2.400
1.726
2.141
1.848
21
18.22
ROIC%
20.69
17.79
18.82
18.72
17.64
17.28
16.63
17.09
14.93
15.02
20.85
16.63
17.46
55
21.41
Return on equity%
28.08
28.64
30.18
27.57
26.51
26.03
23.11
21.16
23.57
24.22
7.93
23.57
26.27
26
24.72
Return on assets%
12.66
13.20
15.11
15.48
15.11
14.33
13.93
12.67
12.84
10.29
28.83
12.84
13.57
37
6.48
EPS¥
6.20
6.29
5.92
6.33
6.42
6.14
5.53
5.96
6.03
6.76
7.11
1.04%
1.50%
—
16.42
EPS growth%
4.21
3.72
5.72
5.55
3.89
5.01
5.52
4.58
6.64
8.31
3.61
5.52
5.27
73
6.78
Bookvalue per sh¥
7.60
7.46
7.10
7.22
7.55
8.20
9.25
10.49
11.25
13.34
3.51
12.07%
5.72%
—
4.19
FCF per share¥
6.25
6.04
6.31
6.05
6.37
7.39
8.57
9.42
9.58
9.17
5.73
7.55%
4.70%
—
3.67
Dividend per sh¥
7.58
6.61
6.96
6.56
6.05
6.64
6.28
6.13
6.59
7.13
4.07
3.33%
(0.28%)
—
15.84
Div yield (avg)%
6.43
8.10
10.07
9.96
9.63
8.19
9.06
7.99
5.63
6.52
5.12
7.99
8.14
43
17.62
Payout ratio%
3.91
1.39
2.46
0.40
0.40
0.40
1.34
3.93
6.74
4.84
9.77
3.93
1.93
40
118.5
Shares (diluted)M
141.4
127.7
130.2
136.7
150.0
161.6
161.7
156.7
159.6
154.0
117.4
0.53%
0.65%
85
26.28
Buyback yield%
13.98
12.67
15.32
16.76
16.42
16.52
15.23
17.59
17.78
19.63
20.70
17.59
16.47
87
1.371
D/E ratiox
1.469
1.617
1.837
1.662
1.870
1.914
1.874
1.933
1.784
1.658
0.938
1.874
1.811
59
1.373
Enterprise value¥B
1.192
1.196
1.248
1.420
1.317
1.214
1.159
1.096
1.241
1.238
0.984
(1.23%)
1.42%
37
0.375
LT debt¥B
1.154
1.015
1.036
0.950
0.888
0.778
0.826
0.884
0.926
0.985
1.470
2.09%
(2.93%)
48
Revenue
¥1.572B
0.43%
1.00×
Cost of revenue
¥997.4M
0.49%
1.01×
Operating expenses
¥344.0M
0.07%
0.97×
Goodwill & intangibles
16.33%
Spread over hurdle
(3.93%)