0.385
Revenue¥B
1.677
1.651
1.657
1.664
1.712
1.761
1.790
1.798
1.784
1.798
0.419
0.99%
0.66%
83
6.82
Revenue growth%
10.86
9.48
7.54
9.35
8.61
7.72
9.12
8.77
7.91
8.92
29.41
8.77
8.85
77
12.30
Gross margin%
26.29
28.35
25.77
27.63
27.33
24.81
27.75
29.66
31.33
32.67
18.96
29.66
27.69
59
21.10
Operating margin%
16.91
14.74
17.59
18.87
17.29
15.63
18.03
18.40
20.17
20.74
7.67
18.40
17.81
23
19.70
Net margin%
6.11
4.32
5.48
3.63
3.97
1.27
3.66
3.48
2.40
3.25
5.59
3.25
3.64
42
30.09
P/E ratio (avg)x
13.02
12.10
13.71
12.43
13.57
14.33
16.00
15.16
17.01
17.27
37.58
16.00
14.02
89
34.07
EV/EBITx
46.21
51.12
54.88
51.98
57.25
54.64
53.28
57.86
54.04
59.15
28.81
54.64
54.34
63
19.90
FCF yield (avg)%
24.34
26.01
26.91
24.11
26.00
27.12
24.92
22.76
20.00
19.60
25.00
22.76
24.63
68
10.37
FCF margin%
24.55
27.27
27.82
27.07
28.41
27.33
26.08
28.97
28.22
27.72
18.40
27.72
27.53
50
0.705
FCF / Net incomex
1.426
1.404
1.378
1.385
1.336
1.397
1.646
1.726
1.916
2.169
1.157
1.726
1.415
62
16.56
ROIC%
20.35
22.24
24.99
24.12
23.86
24.83
27.07
27.67
26.16
24.03
17.73
26.16
24.47
41
9.21
Return on equity%
31.57
30.01
32.32
30.72
31.50
28.56
29.93
32.07
31.60
30.06
13.28
30.06
31.11
45
11.45
Return on assets%
23.56
25.07
22.78
22.50
23.40
24.03
26.19
28.05
26.10
24.14
8.41
26.10
24.08
79
4.24
EPS¥
4.26
4.74
4.70
4.58
4.29
4.32
4.21
4.82
5.22
5.95
4.38
6.74%
4.14%
—
7.80
EPS growth%
4.68
6.30
4.33
5.80
7.94
8.60
9.24
8.44
9.49
11.48
3.23
9.24
8.19
86
4.11
Bookvalue per sh¥
6.16
6.27
6.45
6.32
6.03
6.85
6.79
6.56
7.01
7.21
4.70
3.64%
2.27%
—
2.06
FCF per share¥
3.34
3.48
3.84
4.07
4.24
4.78
4.67
4.76
5.18
5.38
4.01
4.89%
5.22%
—
1.22
Dividend per sh¥
2.44
2.51
2.24
2.26
2.12
2.36
2.60
2.58
2.83
2.85
3.25
6.04%
1.83%
—
14.77
Div yield (avg)%
16.48
19.42
21.77
19.20
16.23
15.06
17.57
20.45
20.23
17.32
8.94
17.57
18.39
11
5.79
Payout ratio%
24.35
21.44
22.38
24.95
25.28
26.74
23.97
25.48
27.62
30.32
10.64
26.74
25.11
71
172.0
Shares (diluted)M
210.0
221.0
247.1
229.5
233.4
252.4
287.2
282.4
315.5
312.3
166.9
6.00%
4.86%
13
4.60
Buyback yield%
3.22
1.59
2.94
0.40
3.34
2.74
1.88
4.42
6.41
7.94
22.55
4.42
3.08
81
1.233
D/E ratiox
1.227
1.198
1.174
1.116
1.143
1.186
1.298
1.199
1.219
1.104
1.485
1.199
1.192
73
0.232
Enterprise value¥B
3.339
3.983
3.914
4.079
4.428
4.419
5.128
5.837
6.138
7.050
1.021
9.75%
8.51%
82
0.454
LT debt¥B
0.643
0.600
0.589
0.659
0.706
0.648
0.682
0.714
0.678
0.642
1.021
(1.90%)
0.67%
43
Revenue
¥1.798B
0.66%
1.00×
Cost of revenue
¥1.183B
0.53%
0.99×
Operating expenses
¥237.3M
2.19%
1.16×
Goodwill & intangibles
15.46%
Spread over hurdle
43.77%