5.553
Revenue¥B
7.440
7.503
7.690
7.776
7.987
8.171
8.286
8.210
8.398
8.473
5.899
1.19%
1.63%
18
4.52
Revenue growth%
18.79
16.06
14.19
12.04
13.81
15.41
13.93
14.82
12.72
12.35
6.55
13.93
14.06
66
9.82
Gross margin%
17.88
20.74
19.94
22.41
24.01
25.58
23.93
23.06
24.52
27.50
13.31
24.52
23.49
35
11.05
Operating margin%
25.74
23.95
24.86
24.28
24.48
25.72
23.26
20.42
21.28
22.18
17.76
22.18
24.12
89
6.61
Net margin%
8.04
7.82
10.70
9.29
8.87
8.19
8.39
11.29
10.78
12.75
8.37
10.78
9.08
65
13.87
P/E ratio (avg)x
45.25
48.86
48.24
51.87
54.79
62.42
62.45
72.05
78.22
80.17
13.20
72.05
58.61
67
31.23
EV/EBITx
11.60
12.09
13.11
13.95
12.96
12.93
13.44
15.12
14.08
14.25
9.858
14.08
13.28
50
22.34
FCF yield (avg)%
22.49
24.77
22.20
24.95
25.27
24.31
22.83
23.27
25.93
26.94
4.43
24.31
24.54
18
16.44
FCF margin%
19.02
20.44
23.09
25.33
26.87
29.85
28.17
25.34
27.10
25.93
10.06
27.10
25.63
91
0.770
FCF / Net incomex
1.566
1.481
1.635
1.810
1.623
1.509
1.411
1.362
1.401
1.405
1.483
1.405
1.495
69
21.41
ROIC%
13.10
11.81
9.84
8.88
8.59
7.06
5.03
6.75
6.34
6.41
24.61
6.41
7.82
21
18.24
Return on equity%
8.84
9.37
9.85
11.23
12.35
11.54
12.78
13.25
11.87
12.30
27.23
12.30
11.70
79
6.18
Return on assets%
18.06
19.06
16.82
15.93
17.85
19.54
20.61
22.67
25.59
24.21
16.79
22.67
19.30
83
31.37
EPS¥
49.02
43.58
38.63
40.37
36.24
35.69
32.46
28.72
25.01
24.65
32.70
(7.42%)
(7.56%)
—
10.18
EPS growth%
27.47
29.92
31.35
28.38
29.43
30.54
30.26
30.18
28.40
27.73
29.66
30.18
29.68
74
72.84
Bookvalue per sh¥
48.10
58.49
66.10
73.22
74.57
89.57
96.72
100.91
103.01
123.39
62.99
10.60%
9.73%
—
50.08
FCF per share¥
23.37
23.16
24.41
27.47
30.41
29.85
31.15
34.07
34.84
36.14
22.26
3.51%
5.28%
—
79.29
Dividend per sh¥
59.15
57.49
63.69
57.13
63.43
60.09
57.73
61.50
66.18
72.21
64.00
2.63%
1.76%
—
24.33
Div yield (avg)%
15.24
16.21
13.78
13.14
15.56
13.71
11.68
14.52
15.95
16.49
27.79
14.52
14.88
44
27.31
Payout ratio%
18.80
19.22
18.02
15.25
13.91
16.79
18.04
20.04
18.39
15.40
25.25
18.04
18.03
54
25.25
Shares (diluted)M
24.58
23.07
21.84
23.91
26.96
28.37
30.76
29.00
26.31
24.91
26.02
(1.57%)
1.39%
72
18.64
Buyback yield%
11.01
10.35
11.55
9.37
11.09
9.51
9.10
8.71
9.24
11.21
15.36
9.24
9.93
74
0.170
D/E ratiox
0.765
0.785
0.854
0.984
1.023
1.176
1.404
1.568
1.811
2.020
1.440
1.568
1.099
12
5.459
Enterprise value¥B
4.435
5.171
5.134
5.528
6.008
6.145
7.139
8.387
9.484
10.57
6.876
11.96%
10.82%
31
6.739
LT debt¥B
8.366
8.354
8.193
8.646
9.715
10.61
10.86
10.94
11.21
11.39
5.396
3.23%
4.21%
17
Revenue
¥8.473B
1.63%
1.00×
Cost of revenue
¥5.931B
1.63%
1.00×
Operating expenses
¥1.891B
1.71%
1.01×
Spread over hurdle
(5.91%)