4.890
Revenue¥B
6.871
7.036
7.092
7.332
7.620
7.827
7.982
8.261
8.333
8.483
5.469
2.17%
2.57%
18
29.33
Revenue growth%
13.92
14.83
13.15
12.27
12.75
10.54
12.52
9.89
8.14
5.86
12.31
9.89
12.40
82
21.43
Gross margin%
18.25
19.03
21.99
20.53
22.83
21.48
20.44
22.85
20.97
22.07
27.74
21.48
21.22
30
9.31
Operating margin%
26.69
26.27
24.74
23.12
24.47
23.61
21.74
22.39
24.10
24.59
20.67
23.61
24.29
22
20.19
Net margin%
0.40
0.40
0.40
1.99
2.85
0.40
0.40
0.40
0.85
1.21
18.31
0.40
0.40
36
24.40
P/E ratio (avg)x
35.60
34.03
35.46
37.77
39.77
43.71
40.41
41.80
44.35
45.64
23.59
43.71
40.09
45
7.081
EV/EBITx
11.24
10.98
10.20
10.51
10.99
10.34
10.58
11.71
11.60
10.25
8.155
10.58
10.78
82
29.72
FCF yield (avg)%
22.87
20.71
20.61
19.54
20.05
20.36
22.67
22.08
20.95
21.55
10.86
21.55
20.83
89
20.68
FCF margin%
21.80
20.95
20.08
19.77
20.76
22.51
23.15
22.15
24.96
24.68
3.40
23.15
21.98
55
0.384
FCF / Net incomex
0.548
0.583
0.619
0.581
0.586
0.641
0.624
0.614
0.617
0.658
1.303
0.624
0.616
28
17.53
ROIC%
23.17
21.98
20.15
20.84
19.90
21.79
19.67
19.82
18.26
18.29
7.52
19.67
20.03
82
20.81
Return on equity%
25.13
26.12
25.05
26.38
25.48
27.36
24.50
23.37
24.37
26.71
24.65
24.50
25.30
90
24.07
Return on assets%
12.94
15.06
13.04
12.16
10.34
8.46
8.10
5.90
5.46
7.01
3.80
7.01
9.40
10
7.31
EPS¥
9.58
11.13
10.90
11.76
11.79
11.35
11.97
13.92
16.48
16.29
7.83
6.68%
5.08%
—
7.03
EPS growth%
21.79
18.98
17.83
19.24
21.16
23.74
24.59
23.62
21.11
23.93
3.91
23.74
21.48
92
6.47
Bookvalue per sh¥
13.42
14.94
15.82
16.89
19.91
23.07
22.49
25.13
26.56
27.95
8.97
7.02%
9.19%
—
9.11
FCF per share¥
4.08
4.15
4.09
4.33
3.82
3.95
4.36
4.10
3.87
4.01
11.53
0.98%
(1.09%)
—
7.75
Dividend per sh¥
9.79
9.92
9.80
9.79
8.85
7.93
7.90
8.29
8.61
8.80
8.02
(0.11%)
(0.81%)
—
14.95
Div yield (avg)%
16.68
16.70
18.78
16.42
15.20
16.36
16.59
17.91
20.86
20.29
25.51
17.91
16.69
82
28.53
Payout ratio%
24.42
25.93
27.73
26.19
27.82
29.19
31.95
34.37
33.94
32.61
20.38
32.61
28.51
82
428.9
Shares (diluted)M
370.3
362.3
384.7
388.4
394.9
395.4
387.3
435.4
484.7
508.4
441.1
5.18%
2.73%
30
12.91
Buyback yield%
6.09
4.17
3.31
2.51
0.93
0.40
0.40
1.36
2.86
3.02
29.19
1.36
2.68
25
0.932
D/E ratiox
0.889
0.867
0.914
1.029
1.083
1.045
1.160
1.267
1.420
1.548
1.503
1.267
1.064
85
0.613
Enterprise value¥B
3.220
3.582
3.806
4.204
4.412
4.385
4.312
4.576
4.904
5.270
5.292
3.62%
4.74%
18
3.616
LT debt¥B
5.960
5.797
5.418
6.038
6.229
6.209
5.824
6.354
7.193
8.276
7.193
5.85%
3.29%
30
Revenue
¥8.483B
2.57%
1.00×
Cost of revenue
¥5.386B
2.58%
1.00×
Operating expenses
¥1.730B
2.08%
0.95×
Spread over hurdle
(0.97%)