1.630
Revenue¥B
5.968
5.913
5.978
6.140
6.166
6.342
6.368
6.415
6.540
6.724
1.674
1.75%
1.05%
72
5.84
Revenue growth%
18.80
18.39
15.84
13.74
15.28
14.83
17.06
19.83
17.52
16.46
28.59
17.06
16.76
94
22.42
Gross margin%
15.57
16.12
19.03
21.89
24.62
23.71
23.61
25.78
27.39
27.24
15.05
25.78
23.66
68
29.68
Operating margin%
4.62
7.08
8.42
6.45
4.86
4.23
2.95
5.37
7.62
5.43
26.20
5.37
5.40
22
16.65
Net margin%
22.60
23.90
22.99
23.61
21.93
21.77
22.47
24.96
25.10
23.31
24.31
23.31
23.15
86
37.80
P/E ratio (avg)x
23.29
23.70
23.76
26.05
25.45
26.92
30.14
27.33
28.03
27.83
11.58
27.83
26.49
27
31.92
EV/EBITx
14.34
16.21
16.58
16.67
16.44
18.35
21.76
21.67
22.73
24.68
37.27
21.76
17.51
57
6.58
FCF yield (avg)%
4.68
4.85
4.42
4.28
3.49
3.51
5.19
4.15
3.24
6.20
15.06
4.15
4.35
65
12.78
FCF margin%
16.59
16.57
18.50
17.83
20.03
17.59
14.98
13.31
12.73
11.07
26.38
13.31
16.58
41
1.628
FCF / Net incomex
0.262
0.235
0.252
0.278
0.273
0.307
0.275
0.255
0.264
0.294
0.753
0.275
0.268
87
4.05
ROIC%
21.73
19.69
20.89
22.34
20.97
18.17
16.89
16.48
18.26
20.64
7.44
18.17
20.16
48
15.66
Return on equity%
18.02
18.99
21.30
20.13
21.05
22.30
19.74
18.42
19.01
17.62
3.30
19.01
19.37
24
26.48
Return on assets%
7.40
6.12
4.76
3.35
2.56
3.65
0.98
1.67
3.19
5.96
20.37
3.19
3.50
11
207.98
EPS¥
43.15
38.49
41.08
42.98
45.48
42.72
38.15
38.31
40.16
37.68
226.10
(3.70%)
(1.17%)
—
11.77
EPS growth%
14.10
11.39
10.34
9.92
11.17
13.49
13.21
15.86
13.90
15.71
24.90
13.90
13.35
24
185.33
Bookvalue per sh¥
184.00
174.55
171.20
150.33
143.85
125.72
116.06
101.05
109.28
104.59
194.36
(6.18%)
(6.14%)
—
125.71
FCF per share¥
152.91
141.38
134.41
147.27
162.35
155.97
162.91
155.18
164.52
160.31
198.61
(0.25%)
(0.88%)
—
238.25
Dividend per sh¥
173.86
171.71
177.56
170.99
181.93
180.11
166.57
165.86
178.26
177.15
194.48
(0.53%)
0.81%
—
23.56
Div yield (avg)%
16.48
15.40
17.21
17.29
16.19
14.80
15.39
13.04
12.23
12.84
21.63
13.04
15.40
30
4.97
Payout ratio%
21.38
20.54
22.93
21.44
19.30
17.18
15.25
13.43
16.13
15.54
12.01
15.54
18.24
79
16.55
Shares (diluted)M
14.69
14.21
13.44
14.05
12.38
13.69
15.26
15.86
16.18
15.42
15.98
4.50%
1.31%
15
7.69
Buyback yield%
7.59
6.12
5.46
3.72
5.99
5.29
4.64
5.83
5.34
4.13
27.21
5.29
5.40
86
1.602
D/E ratiox
0.934
0.856
0.963
0.969
0.942
0.857
0.782
0.887
0.803
0.827
1.132
0.827
0.872
10
0.662
Enterprise value¥B
0.999
1.077
1.201
1.306
1.370
1.356
1.499
1.615
1.864
1.853
6.469
6.23%
7.79%
55
0.534
LT debt¥B
4.679
5.288
6.001
5.763
5.963
5.849
6.129
6.735
7.435
7.467
1.443
4.60%
6.18%
31
Revenue
¥6.724B
1.05%
1.00×
Cost of revenue
¥3.636B
0.80%
0.98×
Operating expenses
¥1.329B
1.58%
1.05×
Goodwill & intangibles
15.23%
Spread over hurdle
19.14%