1.223
Revenue¥B
3.786
3.919
4.058
4.106
4.170
4.253
4.447
4.600
4.842
5.004
1.366
3.71%
3.19%
59
17.84
Revenue growth%
24.64
26.82
24.64
21.88
21.10
23.15
26.07
28.15
28.78
26.62
11.76
26.62
25.36
65
14.12
Gross margin%
4.40
6.90
6.18
6.70
5.83
7.22
5.98
5.79
7.39
8.93
9.43
7.22
6.44
27
6.25
Operating margin%
13.12
11.35
11.34
10.72
9.49
10.22
8.81
7.59
10.32
11.31
12.55
10.22
10.52
66
3.95
Net margin%
6.59
6.59
4.89
5.93
8.73
8.04
6.93
3.99
2.09
4.76
14.86
4.76
6.26
47
9.522
P/E ratio (avg)x
18.47
18.71
17.42
16.66
17.02
17.15
19.55
20.72
19.06
18.74
37.37
19.06
18.59
47
32.63
EV/EBITx
40.02
41.38
43.76
52.69
56.20
61.95
70.76
80.23
95.34
115.7
11.40
80.23
59.08
33
25.07
FCF yield (avg)%
16.06
18.95
18.56
19.36
17.97
18.01
15.67
15.68
16.11
14.35
5.01
15.68
17.04
77
18.40
FCF margin%
12.00
9.38
7.88
9.21
8.93
9.79
7.57
8.45
8.58
10.09
12.16
8.58
9.07
39
0.283
FCF / Net incomex
1.107
1.014
1.080
1.176
1.256
1.182
1.305
1.377
1.419
1.574
1.527
1.377
1.219
47
11.46
ROIC%
12.22
9.90
9.60
8.79
10.16
11.72
12.36
15.05
15.94
16.49
28.53
15.05
11.97
11
8.63
Return on equity%
7.79
5.65
3.59
2.19
0.40
3.30
1.58
0.40
0.40
2.47
19.73
1.58
2.33
58
12.18
Return on assets%
18.00
18.70
20.12
18.55
20.79
23.02
20.71
22.96
21.57
22.88
18.47
22.88
20.75
30
1.45
EPS¥
2.01
2.01
2.01
2.31
2.66
2.48
2.83
2.98
3.17
3.28
1.55
4.33%
4.88%
—
23.04
EPS growth%
3.62
4.94
4.75
3.99
3.90
3.24
4.09
2.08
2.07
2.81
29.04
2.81
3.76
83
1.66
Bookvalue per sh¥
3.48
3.77
4.44
5.27
5.67
6.14
6.88
7.10
7.04
7.04
0.97
4.43%
7.70%
—
3.88
FCF per share¥
1.61
1.49
1.43
1.34
1.33
1.40
1.50
1.67
1.51
1.61
1.19
3.81%
(0.30%)
—
2.53
Dividend per sh¥
3.33
3.15
3.50
3.26
3.09
2.90
3.11
2.80
2.56
2.84
1.14
(1.66%)
(0.83%)
—
10.96
Div yield (avg)%
17.18
16.64
14.01
16.89
19.51
19.97
19.82
19.31
21.91
23.00
11.14
19.97
19.41
29
9.70
Payout ratio%
21.82
23.15
20.24
22.41
22.67
21.05
21.01
21.00
21.66
22.63
6.08
21.05
21.74
78
377.8
Shares (diluted)M
254.5
264.6
239.3
219.0
185.7
191.5
179.7
183.3
162.8
153.9
382.1
(3.68%)
(6.28%)
75
27.81
Buyback yield%
23.52
21.27
24.10
22.92
24.10
22.35
20.09
18.33
18.88
16.48
17.96
18.88
21.81
87
1.541
D/E ratiox
1.170
1.151
1.269
1.427
1.417
1.661
1.950
1.934
2.084
2.229
0.206
1.950
1.544
19
196.6
Enterprise value¥M
680.3
736.7
730.9
746.8
742.4
669.5
754.7
771.6
762.8
692.5
460.4
(1.38%)
(0.86%)
72
3.060
LT debt¥B
2.723
2.566
2.748
3.030
2.757
2.542
2.554
2.388
2.531
2.251
3.696
(3.97%)
(1.31%)
45
Revenue
¥5.004B
3.19%
1.00×
Cost of revenue
¥3.503B
3.19%
1.00×
Operating expenses
¥938.5M
3.12%
0.99×
Goodwill & intangibles
14.27%
Spread over hurdle
(6.75%)