0.900
Revenue¥B
9.545
10.02
10.45
10.77
11.24
11.86
12.39
12.90
13.70
14.40
0.944
5.07%
4.58%
87
18.30
Revenue growth%
7.33
7.18
7.56
8.54
10.84
10.47
8.03
9.06
10.46
8.84
19.70
9.06
8.69
43
17.72
Gross margin%
24.43
25.49
22.50
25.08
25.91
23.90
26.79
26.87
26.32
23.74
10.85
26.32
25.28
81
4.84
Operating margin%
9.52
9.01
10.53
11.98
14.89
14.92
15.74
16.80
18.06
20.85
26.09
16.80
14.91
16
3.28
Net margin%
25.27
28.21
31.12
29.56
32.44
31.11
30.35
31.06
28.49
25.98
11.32
30.35
29.96
59
31.77
P/E ratio (avg)x
26.67
25.79
26.32
25.55
25.19
23.44
23.31
23.91
24.28
25.35
20.52
23.91
25.27
31
29.64
EV/EBITx
28.54
27.12
24.36
21.87
23.33
22.17
20.06
21.08
22.99
21.02
19.94
21.08
22.58
11
27.18
FCF yield (avg)%
1.33
0.40
1.66
0.57
0.67
1.59
0.40
0.40
2.36
1.79
24.04
1.59
1.00
16
8.87
FCF margin%
18.42
17.08
17.45
19.68
17.82
16.47
13.81
12.02
11.85
12.97
24.77
12.97
16.78
65
0.608
FCF / Net incomex
0.309
0.329
0.355
0.395
0.431
0.484
0.538
0.549
0.610
0.674
1.105
0.549
0.458
39
20.22
ROIC%
0.86
1.68
2.63
0.96
3.44
5.99
4.05
6.19
5.01
6.07
13.60
5.99
3.75
92
22.72
Return on equity%
4.27
5.90
6.70
3.95
5.78
4.46
6.93
5.45
5.16
2.35
22.34
5.16
5.31
40
21.22
Return on assets%
7.34
9.88
9.15
6.93
8.12
5.69
5.49
3.25
5.49
5.09
7.17
5.49
6.31
90
1.64
EPS¥
3.09
3.27
3.14
2.76
2.94
3.11
2.72
2.87
2.98
3.15
1.69
1.41%
(0.62%)
—
5.54
EPS growth%
8.75
10.03
10.05
12.23
9.58
12.03
12.28
13.34
12.82
14.65
13.03
12.82
12.13
78
1.60
Bookvalue per sh¥
8.97
10.59
11.63
11.47
11.22
10.86
11.55
12.64
14.72
16.60
2.02
8.14%
6.82%
—
3.20
FCF per share¥
5.66
6.18
6.30
6.05
5.76
5.83
5.70
6.56
6.27
6.84
5.12
3.51%
1.62%
—
6.95
Dividend per sh¥
2.40
2.65
2.79
3.01
3.17
3.05
3.43
3.78
4.21
4.13
2.70
5.46%
6.68%
—
3.27
Div yield (avg)%
28.20
26.60
26.57
28.84
30.49
29.15
30.83
30.07
31.97
31.88
16.89
30.83
29.61
78
10.51
Payout ratio%
25.96
24.87
24.96
27.64
27.55
29.46
27.96
30.50
27.54
25.49
12.19
27.96
27.54
56
808.8
Shares (diluted)M
627.4
629.9
630.1
643.7
649.4
602.7
530.0
547.9
524.1
556.0
807.2
(3.06%)
(2.36%)
77
16.45
Buyback yield%
34.93
36.15
34.65
36.51
33.95
33.68
34.18
31.31
33.82
35.53
4.96
33.82
34.42
89
1.432
D/E ratiox
1.314
1.262
1.254
1.275
1.260
1.416
1.421
1.379
1.343
1.517
0.780
1.416
1.329
17
2.197
Enterprise value¥B
9.608
9.029
10.12
11.02
11.06
10.74
11.86
11.25
11.76
11.50
8.366
0.79%
0.90%
47
10.32
LT debt¥B
12.95
14.40
13.86
16.07
17.08
17.51
18.84
20.90
21.22
22.34
1.385
5.51%
7.10%
19
Revenue
¥14.40B
4.58%
1.00×
Cost of revenue
¥7.333B
4.78%
1.02×
Operating expenses
¥3.177B
4.22%
0.97×
Spread over hurdle
57.78%