2.861
Revenue¥B
4.161
4.198
4.138
4.182
4.270
4.169
4.143
4.126
4.094
4.168
3.087
(0.49%)
(0.03%)
93
4.01
Revenue growth%
22.56
23.83
22.67
24.21
22.32
20.72
21.62
21.25
21.76
19.19
20.66
21.25
22.04
95
6.45
Gross margin%
7.25
4.53
2.80
1.90
2.63
0.60
0.40
0.40
2.80
3.59
9.19
0.60
2.72
67
10.51
Operating margin%
21.75
24.58
26.95
25.36
25.38
24.88
26.59
28.19
26.62
24.44
23.68
26.59
25.37
45
25.64
Net margin%
30.86
33.79
31.54
31.09
30.65
28.19
29.24
31.84
31.68
34.63
13.30
31.68
31.32
77
29.35
P/E ratio (avg)x
45.95
50.65
51.97
58.61
63.21
68.59
69.32
73.60
81.45
85.77
12.77
73.60
65.90
55
30.53
EV/EBITx
15.56
14.49
13.91
15.64
15.87
17.71
19.28
20.00
19.02
18.43
17.20
19.02
16.79
13
17.25
FCF yield (avg)%
16.09
17.52
14.61
17.56
17.39
17.08
19.52
22.49
25.03
24.92
2.68
22.49
17.54
45
17.82
FCF margin%
3.43
1.82
0.79
2.35
0.40
2.87
4.95
7.73
5.69
4.57
19.01
4.95
3.15
26
1.285
FCF / Net incomex
1.442
1.467
1.303
1.398
1.290
1.225
1.093
1.128
1.134
1.136
0.711
1.134
1.257
6
18.74
ROIC%
17.36
19.13
16.81
18.05
15.47
13.27
11.18
12.21
9.80
10.33
6.48
11.18
14.37
46
9.19
Return on equity%
25.29
24.88
25.40
24.39
26.44
24.40
21.45
18.51
15.81
16.04
3.22
18.51
24.39
39
8.77
Return on assets%
27.01
29.97
29.20
26.51
28.32
29.64
28.01
25.76
23.48
23.31
28.72
25.76
27.51
66
0.93
EPS¥
3.32
3.34
3.97
4.23
4.88
5.46
5.95
6.92
7.11
7.55
1.01
9.11%
9.80%
—
24.06
EPS growth%
28.14
30.24
31.93
29.29
29.16
27.74
29.60
31.71
29.89
28.03
6.03
29.60
29.45
73
0.57
Bookvalue per sh¥
1.05
1.03
0.94
0.93
0.86
0.86
0.79
0.72
0.65
0.59
2.50
(7.32%)
(7.02%)
—
1.06
FCF per share¥
2.39
2.29
2.21
2.53
2.58
3.01
3.21
3.38
3.29
3.20
1.92
4.40%
3.89%
—
0.36
Dividend per sh¥
1.52
1.45
1.49
1.37
1.38
1.58
1.52
1.63
1.76
1.90
1.88
6.61%
2.41%
—
13.59
Div yield (avg)%
16.24
18.82
19.98
19.19
21.33
22.37
22.93
23.16
25.08
27.03
3.73
23.16
21.85
22
6.14
Payout ratio%
6.26
6.53
4.55
2.13
0.84
3.36
1.66
2.30
5.23
2.59
17.39
2.59
2.97
74
459.6
Shares (diluted)M
435.9
468.0
493.0
543.4
521.8
574.0
599.7
686.4
712.5
762.4
459.6
7.88%
4.92%
25
4.23
Buyback yield%
19.58
19.17
19.00
21.53
23.67
25.84
27.25
26.79
27.26
26.01
26.53
26.79
24.75
93
0.531
D/E ratiox
0.612
0.678
0.770
0.787
0.862
0.989
1.088
1.061
1.191
1.296
1.150
1.088
0.926
54
0.383
Enterprise value¥B
1.563
1.768
1.587
1.609
1.684
1.589
1.716
1.871
1.877
1.808
0.170
1.43%
1.07%
17
1.590
LT debt¥B
1.630
1.698
1.635
1.736
2.005
2.323
2.214
2.457
2.700
2.576
0.559
5.13%
5.86%
6
Revenue
¥4.168B
(0.03%)
1.00×
Cost of revenue
¥2.442B
(0.38%)
0.97×
Operating expenses
¥1.002B
0.54%
1.06×
Goodwill & intangibles
16.38%
Spread over hurdle
(1.31%)