15.94
Revenue¥B
6.893
7.630
8.488
9.091
9.929
10.90
11.69
12.91
13.99
15.29
17.57
9.02%
9.26%
30
4.67
Revenue growth%
0.40
0.93
3.34
5.70
6.96
7.86
10.51
9.85
10.96
12.95
16.91
10.51
7.41
77
6.89
Gross margin%
24.00
23.95
22.52
23.87
26.51
26.31
23.67
24.29
22.37
19.40
3.72
23.67
23.91
84
14.63
Operating margin%
20.64
21.32
19.68
19.20
18.06
15.56
17.61
19.03
16.20
16.66
29.33
16.66
18.55
26
5.81
Net margin%
17.70
18.26
15.62
14.19
11.57
10.63
7.94
9.44
8.27
10.94
16.48
9.44
11.25
93
16.75
P/E ratio (avg)x
38.10
41.34
47.16
50.04
45.34
46.55
45.63
47.61
48.54
52.94
30.72
47.61
46.85
28
18.67
EV/EBITx
20.17
20.34
20.78
19.13
18.02
17.02
18.34
20.27
21.39
20.98
11.31
20.27
20.22
63
15.14
FCF yield (avg)%
14.81
16.32
13.61
16.54
13.87
16.23
15.53
16.52
16.21
15.39
29.92
16.21
15.87
39
22.35
FCF margin%
22.74
22.48
20.65
20.08
18.96
18.79
21.59
19.31
20.96
20.52
12.53
20.52
20.58
73
0.517
FCF / Net incomex
0.615
0.665
0.722
0.824
0.966
1.157
1.153
1.205
1.255
1.388
0.553
1.205
1.059
61
26.58
ROIC%
29.22
27.11
28.45
29.49
27.81
25.27
27.95
29.86
28.38
27.65
14.71
27.95
28.16
30
27.15
Return on equity%
0.40
1.43
1.12
0.71
0.40
0.40
2.18
4.27
2.37
4.72
26.87
2.37
1.28
20
5.31
Return on assets%
30.73
30.04
27.17
24.94
25.79
25.43
27.70
26.88
29.33
29.68
10.22
27.70
27.44
62
62.80
EPS¥
36.64
34.13
38.88
39.27
41.77
40.60
44.17
43.71
46.57
52.73
66.63
4.77%
4.09%
—
29.29
EPS growth%
21.35
22.51
21.72
20.78
21.74
23.55
23.16
20.87
21.65
18.79
22.90
21.65
21.68
68
25.06
Bookvalue per sh¥
46.20
54.12
59.77
59.96
68.97
76.77
82.28
92.72
102.50
120.69
26.89
11.84%
10.74%
—
18.72
FCF per share¥
37.59
37.66
36.30
34.73
37.16
43.80
51.50
59.59
67.22
74.82
19.43
15.03%
8.87%
—
40.50
Dividend per sh¥
54.67
61.57
58.20
63.18
61.12
70.41
71.00
65.70
71.60
74.29
17.96
3.98%
3.30%
—
14.53
Div yield (avg)%
2.72
1.93
3.21
1.29
3.11
4.86
3.30
5.90
3.85
4.29
21.01
4.29
3.25
57
9.44
Payout ratio%
23.57
25.44
23.33
25.44
27.96
30.43
28.94
27.51
30.33
30.78
19.50
30.33
27.74
41
99.67
Shares (diluted)M
146.4
142.4
143.7
135.1
150.3
163.4
185.6
192.6
198.5
220.0
102.5
7.92%
5.06%
63
12.87
Buyback yield%
23.63
22.50
20.95
21.76
20.06
20.64
22.55
23.13
24.77
23.78
11.70
23.13
22.53
29
1.067
D/E ratiox
1.240
1.315
1.469
1.317
1.272
1.230
1.290
1.210
1.247
1.133
1.271
1.230
1.260
8
7.099
Enterprise value¥B
1.371
1.409
1.496
1.287
1.359
1.193
1.038
1.099
1.053
1.020
12.79
(5.58%)
(3.57%)
62
14.13
LT debt¥B
13.86
15.07
16.94
18.69
21.71
25.13
26.09
25.15
28.61
32.96
16.05
8.71%
9.48%
40
Revenue
¥15.29B
9.26%
1.00×
Cost of revenue
¥10.70B
9.33%
1.01×
Operating expenses
¥3.030B
9.17%
0.99×
Goodwill & intangibles
15.91%
Property and equipment
14.66%
Spread over hurdle
(3.74%)