3.670
Revenue¥B
4.631
4.602
4.754
4.851
4.882
4.985
5.084
5.146
5.146
5.149
4.085
1.07%
1.19%
47
10.53
Revenue growth%
4.26
2.96
5.00
3.36
0.67
3.40
3.59
2.18
4.44
6.04
6.97
3.59
3.49
39
14.80
Gross margin%
7.77
8.87
9.74
9.18
7.25
9.65
10.23
9.67
8.58
11.33
29.45
9.67
9.41
73
28.85
Operating margin%
4.57
3.89
2.38
3.00
1.06
0.40
0.40
2.22
1.83
3.61
17.22
1.83
2.30
67
5.55
Net margin%
17.64
20.59
19.33
20.55
23.48
23.22
23.46
21.09
23.00
25.14
6.51
23.22
22.04
10
30.54
P/E ratio (avg)x
23.19
23.32
20.86
22.36
23.00
24.17
26.62
27.94
28.98
31.80
10.11
27.94
23.74
78
34.54
EV/EBITx
37.19
42.13
41.19
43.29
46.45
54.38
56.43
60.84
60.14
57.63
32.96
57.63
50.42
43
3.04
FCF yield (avg)%
21.40
23.13
25.68
24.19
24.06
22.18
19.78
16.91
17.63
19.46
29.37
19.46
21.79
14
5.79
FCF margin%
36.96
37.73
38.85
36.11
36.62
34.15
35.27
36.25
36.03
38.83
17.54
36.03
36.44
95
0.187
FCF / Net incomex
1.628
1.751
2.039
2.120
2.248
2.213
2.127
2.489
2.697
2.889
0.464
2.489
2.170
8
20.13
ROIC%
3.42
6.41
5.66
4.66
5.07
3.31
0.40
1.60
4.39
5.72
28.75
3.31
4.52
94
29.10
Return on equity%
23.34
21.97
23.55
24.77
23.24
23.02
24.65
22.27
24.72
23.51
2.27
23.51
23.43
95
29.68
Return on assets%
2.24
2.69
4.34
4.63
1.84
4.82
6.56
5.49
7.64
9.16
24.13
6.56
4.72
65
1.28
EPS¥
1.28
1.41
1.50
1.62
1.76
1.96
2.03
1.96
2.15
2.14
1.40
4.03%
4.16%
—
8.59
EPS growth%
12.37
14.45
16.22
16.91
18.31
17.18
15.63
14.53
12.48
14.85
25.68
14.85
15.24
88
0.67
Bookvalue per sh¥
1.10
1.06
0.98
1.09
1.18
1.27
1.21
1.08
1.00
1.06
1.28
(2.12%)
(1.12%)
—
1.11
FCF per share¥
0.65
0.62
0.64
0.66
0.69
0.67
0.63
0.61
0.63
0.54
0.46
(5.01%)
(3.17%)
—
0.30
Dividend per sh¥
1.17
1.36
1.41
1.59
1.78
2.10
2.04
2.02
2.34
2.25
0.45
4.81%
7.18%
—
9.01
Div yield (avg)%
3.86
4.14
4.44
2.01
4.91
6.68
8.62
6.62
8.20
10.99
11.10
8.20
5.77
23
16.09
Payout ratio%
37.40
34.53
33.07
36.07
38.01
40.41
41.40
43.43
42.16
39.93
19.23
41.40
38.97
30
1.687
Shares (diluted)B
1.843
2.023
2.087
1.963
2.167
2.303
2.479
2.744
2.797
2.913
1.706
6.09%
4.94%
93
4.72
Buyback yield%
21.36
23.99
21.04
21.68
20.57
19.28
21.28
21.57
20.87
20.04
10.90
20.87
21.16
70
1.676
D/E ratiox
0.418
0.443
0.436
0.379
0.385
0.372
0.361
0.331
0.313
0.334
1.560
0.334
0.375
44
2.102
Enterprise value¥B
3.245
3.659
3.428
3.706
3.661
3.781
4.074
4.668
4.803
4.633
3.828
4.82%
3.39%
91
4.881
LT debt¥B
3.298
3.218
3.134
3.285
3.447
3.367
3.367
3.464
3.441
3.035
3.485
(2.51%)
0.05%
73
Revenue
¥5.149B
1.19%
1.00×
Cost of revenue
¥2.382B
1.38%
1.02×
Operating expenses
¥1.252B
0.93%
0.97×
Goodwill & intangibles
19.94%
Spread over hurdle
54.98%