0.467
Revenue¥B
5.779
5.917
6.220
6.303
6.389
6.454
6.799
6.839
7.142
7.525
0.500
3.33%
2.96%
41
20.37
Revenue growth%
20.06
22.39
22.00
24.46
25.02
27.80
25.03
22.23
21.24
22.48
16.75
22.48
22.43
46
12.93
Gross margin%
12.94
10.46
12.14
14.29
13.44
14.07
11.53
11.03
12.43
13.13
12.30
12.43
12.69
12
6.15
Operating margin%
15.14
16.74
15.76
12.87
12.66
15.60
15.93
16.97
14.07
11.33
16.24
15.60
15.37
76
2.01
Net margin%
7.55
9.08
6.97
8.36
8.28
6.47
7.54
10.01
11.93
8.99
15.25
8.99
8.32
13
36.14
P/E ratio (avg)x
19.23
17.36
14.97
14.85
15.73
16.58
16.62
16.33
16.12
16.92
15.26
16.58
16.45
35
28.47
EV/EBITx
22.81
26.12
30.90
34.72
34.26
36.20
36.87
43.64
50.88
53.37
8.658
43.64
35.46
24
9.08
FCF yield (avg)%
14.49
11.99
10.39
12.50
13.53
12.08
10.42
11.87
11.60
8.79
26.20
11.60
11.93
17
16.69
FCF margin%
8.37
9.47
12.40
11.20
11.75
9.03
6.58
6.39
4.32
6.88
2.26
6.58
8.70
89
1.788
FCF / Net incomex
0.766
0.777
0.715
0.780
0.844
0.754
0.719
0.630
0.583
0.525
0.115
0.630
0.736
90
10.95
ROIC%
9.38
6.80
9.28
8.23
7.49
7.55
9.90
9.88
8.55
6.98
15.73
8.55
8.39
63
29.01
Return on equity%
14.78
15.45
17.64
14.92
12.59
12.70
10.04
10.87
12.97
11.97
8.27
11.97
12.83
76
20.92
Return on assets%
13.30
15.67
13.93
16.77
13.80
10.90
10.30
9.05
9.71
10.84
9.34
10.30
12.10
38
1.41
EPS¥
5.27
4.90
4.92
4.49
4.66
4.61
4.58
4.36
4.93
5.52
1.57
3.45%
0.38%
—
16.58
EPS growth%
12.92
12.00
11.79
10.06
9.87
8.98
7.66
7.32
6.66
5.01
27.34
7.32
9.42
50
6.03
Bookvalue per sh¥
5.18
5.04
5.15
6.10
6.99
7.87
8.50
8.58
9.89
10.02
3.14
7.46%
7.59%
—
7.68
FCF per share¥
11.66
13.59
13.69
13.30
14.35
13.91
13.49
15.76
17.78
18.08
5.29
4.74%
5.81%
—
7.77
Dividend per sh¥
1.24
1.24
1.18
1.26
1.40
1.32
1.36
1.43
1.35
1.46
7.22
0.76%
1.24%
—
28.73
Div yield (avg)%
0.40
0.40
0.40
2.04
0.40
0.47
2.21
1.83
2.78
0.90
29.78
1.83
0.68
45
18.66
Payout ratio%
22.48
21.16
18.76
17.59
16.07
14.11
15.90
15.67
17.24
20.21
15.24
15.90
17.42
36
394.9
Shares (diluted)M
303.5
310.2
291.0
280.1
269.8
279.1
293.4
294.0
313.1
272.2
411.2
0.18%
(0.67%)
89
3.54
Buyback yield%
12.29
12.90
15.12
14.70
15.87
16.13
16.91
18.93
16.07
15.77
24.27
16.13
15.82
34
0.573
D/E ratiox
1.947
2.074
2.407
2.661
2.823
3.196
3.375
3.916
4.317
4.704
0.183
3.916
3.010
26
3.888
Enterprise value¥B
2.977
2.839
2.726
2.340
2.234
2.322
2.503
2.338
2.284
2.061
4.546
(1.60%)
(4.99%)
54
5.309
LT debt¥B
2.865
3.107
2.939
2.853
2.765
3.019
2.775
2.726
2.916
3.244
2.228
3.25%
2.33%
79
Revenue
¥7.525B
2.96%
1.00×
Cost of revenue
¥3.917B
2.86%
0.99×
Operating expenses
¥1.892B
2.98%
1.00×
Spread over hurdle
38.91%