2.776
Revenue¥B
3.977
4.081
4.200
4.312
4.431
4.521
4.647
4.775
4.725
4.754
3.025
1.42%
1.70%
56
7.98
Revenue growth%
23.26
21.54
22.56
23.25
22.57
19.88
18.21
20.10
18.10
20.01
23.41
19.88
20.82
55
28.56
Gross margin%
22.02
23.44
24.72
22.03
19.85
17.70
20.25
19.50
17.41
18.87
14.02
18.87
20.05
36
28.55
Operating margin%
14.67
11.92
12.35
11.36
9.80
9.50
9.09
7.70
7.80
10.39
22.32
9.09
10.09
39
12.67
Net margin%
21.87
24.05
21.49
23.26
22.54
23.57
24.66
24.38
25.97
28.76
22.02
24.66
23.81
56
8.698
P/E ratio (avg)x
14.31
13.03
13.26
12.17
11.25
10.88
10.02
9.719
10.41
9.943
9.175
10.02
11.06
91
13.90
EV/EBITx
18.96
21.13
22.94
20.09
18.43
17.80
19.73
20.27
21.81
20.34
13.48
20.27
20.18
14
24.86
FCF yield (avg)%
23.68
25.47
23.19
20.82
23.69
23.40
20.74
19.17
20.61
20.88
18.77
20.74
22.04
7
20.54
FCF margin%
11.87
13.40
11.95
8.96
7.31
8.22
9.03
11.03
11.56
9.28
21.90
9.28
10.15
94
0.600
FCF / Net incomex
0.537
0.600
0.628
0.728
0.739
0.823
0.811
0.820
0.908
0.976
1.471
0.823
0.775
64
26.62
ROIC%
6.51
7.94
5.79
6.60
4.45
2.05
0.40
0.40
0.40
2.55
19.88
0.40
3.50
8
13.85
Return on equity%
12.50
14.71
14.46
11.95
11.40
9.55
10.01
12.30
10.73
10.09
16.61
10.09
11.68
59
3.97
Return on assets%
18.53
19.40
20.03
19.46
20.09
19.31
18.19
15.35
17.34
15.85
14.75
17.34
18.92
7
1.55
EPS¥
4.84
4.95
4.91
5.07
5.91
6.61
6.81
6.82
7.93
8.10
1.59
6.50%
6.70%
—
8.07
EPS growth%
28.83
27.38
28.45
27.86
29.13
26.88
26.66
27.10
28.14
31.04
15.58
27.10
28.00
16
2.47
Bookvalue per sh¥
5.18
6.04
6.24
6.37
6.41
7.13
8.55
8.66
8.97
10.15
1.36
9.62%
7.06%
—
2.10
FCF per share¥
1.84
1.82
2.07
2.04
2.22
2.25
2.22
2.50
2.86
3.20
1.49
7.59%
5.95%
—
1.61
Dividend per sh¥
2.83
3.12
3.42
3.44
3.21
3.53
3.62
3.87
3.55
3.20
0.61
(0.06%)
(0.06%)
—
13.49
Div yield (avg)%
21.80
20.45
17.83
19.97
21.57
18.78
16.43
18.83
20.72
20.47
6.65
18.83
20.21
77
7.66
Payout ratio%
12.19
9.80
11.40
9.75
11.09
11.74
12.70
10.96
13.67
13.71
22.13
12.70
11.57
27
0.824
Shares (diluted)B
1.219
1.267
1.435
1.378
1.561
1.708
1.866
2.144
2.480
2.652
0.869
11.18%
9.01%
36
21.15
Buyback yield%
6.71
5.03
3.92
2.17
2.78
2.61
4.81
2.70
0.40
1.76
13.76
2.61
2.74
13
1.361
D/E ratiox
0.446
0.490
0.494
0.554
0.592
0.586
0.684
0.789
0.768
0.800
0.989
0.768
0.589
57
4.013
Enterprise value¥B
1.553
1.610
1.456
1.644
1.719
1.587
1.518
1.379
1.304
1.411
1.957
(3.87%)
(1.74%)
16
3.261
LT debt¥B
2.165
2.283
2.109
1.945
2.122
1.893
2.071
2.035
2.197
2.116
3.053
(0.06%)
(1.00%)
74
Revenue
¥4.754B
1.70%
1.00×
Cost of revenue
¥2.916B
1.55%
0.99×
Operating expenses
¥1.100B
2.12%
1.04×
Goodwill & intangibles
17.00%
Spread over hurdle
85.28%