0.164
Revenue¥B
3.315
3.464
3.592
3.746
3.887
4.009
4.143
4.146
4.249
4.415
0.169
2.58%
2.92%
28
7.36
Revenue growth%
11.42
8.49
10.20
7.64
7.22
8.32
9.43
12.42
9.62
7.35
6.92
9.43
8.96
64
19.56
Gross margin%
21.22
19.24
18.26
20.34
17.96
20.06
18.82
17.08
18.84
19.88
26.81
18.84
19.04
55
24.28
Operating margin%
36.39
34.20
32.22
29.62
30.39
27.89
29.31
27.19
25.04
25.42
3.85
27.19
29.47
37
9.95
Net margin%
8.58
8.86
8.23
8.19
7.00
6.19
3.81
2.61
1.91
3.31
29.10
3.31
6.59
38
27.74
P/E ratio (avg)x
21.91
25.76
25.44
25.92
29.65
35.29
38.18
38.89
38.52
45.58
7.661
38.52
32.47
66
25.97
EV/EBITx
19.83
21.81
25.28
27.99
33.38
33.34
34.23
32.70
32.09
37.13
31.54
33.34
32.39
82
13.14
FCF yield (avg)%
17.02
17.94
19.00
20.19
19.76
20.69
18.62
17.48
17.67
16.10
21.13
17.67
18.28
85
13.78
FCF margin%
27.74
29.71
32.61
32.53
30.21
33.16
31.50
30.29
30.08
29.76
15.17
30.29
30.25
58
0.932
FCF / Net incomex
2.183
2.263
2.489
2.790
2.827
3.155
3.199
3.072
3.208
3.301
0.836
3.199
2.949
56
16.00
ROIC%
15.70
18.50
21.12
18.39
20.36
23.13
24.93
24.05
22.94
23.88
14.95
23.88
22.03
46
21.05
Return on equity%
1.91
2.14
4.16
5.06
7.94
7.91
6.77
8.33
9.53
7.56
4.94
7.91
7.16
11
17.03
Return on assets%
8.97
11.54
14.30
15.74
14.75
15.86
18.72
19.82
18.58
16.54
13.04
18.58
15.80
8
0.88
EPS¥
3.66
4.20
4.59
4.69
4.95
5.79
5.47
5.73
6.28
6.67
0.94
6.15%
7.03%
—
27.02
EPS growth%
25.56
24.81
22.88
23.32
22.23
19.73
18.27
16.75
19.30
16.37
21.97
18.27
20.98
60
2.83
Bookvalue per sh¥
2.56
2.22
2.08
1.82
1.88
1.61
1.73
1.71
1.73
1.62
2.88
(2.87%)
(4.39%)
—
3.45
FCF per share¥
2.00
1.98
2.15
2.25
2.01
1.74
1.83
1.94
1.92
1.76
2.54
(2.59%)
(0.45%)
—
1.55
Dividend per sh¥
4.57
4.78
5.22
5.34
5.48
6.29
7.08
7.47
7.92
8.54
3.42
9.29%
6.85%
—
8.75
Div yield (avg)%
20.22
23.22
25.20
24.55
27.20
24.89
27.12
24.29
27.13
29.87
11.49
27.12
25.04
74
17.74
Payout ratio%
18.44
18.91
21.22
23.23
21.17
20.56
20.29
18.31
17.91
19.33
19.71
19.33
19.81
29
361.5
Shares (diluted)M
371.2
407.3
427.8
462.0
445.9
489.1
464.8
441.9
505.3
574.8
363.3
5.21%
5.53%
31
28.38
Buyback yield%
2.33
0.40
2.21
2.09
3.48
5.14
6.19
6.68
5.52
5.59
10.93
5.59
4.31
78
0.501
D/E ratiox
0.338
0.311
0.324
0.301
0.271
0.267
0.290
0.304
0.317
0.342
1.208
0.304
0.307
55
0.636
Enterprise value¥B
2.068
2.062
2.057
2.160
2.417
2.491
2.720
2.482
2.682
2.693
1.062
2.19%
4.07%
83
2.061
LT debt¥B
1.352
1.255
1.395
1.326
1.440
1.323
1.222
1.377
1.478
1.358
3.673
(1.17%)
1.22%
89
Revenue
¥4.415B
2.92%
1.00×
Cost of revenue
¥2.067B
2.99%
1.01×
Operating expenses
¥1.091B
2.83%
0.99×
Goodwill & intangibles
16.63%
Spread over hurdle
73.42%