4.062
Revenue¥B
4.180
4.561
4.899
5.364
5.682
6.142
6.590
7.173
7.788
8.261
4.517
7.77%
7.80%
36
23.97
Revenue growth%
19.48
16.99
15.04
15.32
15.15
16.94
16.99
14.24
11.59
10.45
10.81
14.24
15.24
42
10.40
Gross margin%
20.99
20.80
23.57
22.08
20.11
22.81
20.83
19.48
21.54
19.43
27.02
20.83
20.91
40
6.80
Operating margin%
12.01
13.70
10.86
11.98
10.38
10.11
7.63
8.32
9.92
7.33
10.81
8.32
10.25
86
5.54
Net margin%
11.94
14.08
13.73
13.13
11.81
9.68
7.48
6.47
8.11
8.07
11.56
8.07
10.75
21
26.55
P/E ratio (avg)x
38.56
41.31
42.87
44.39
46.90
54.34
54.64
63.20
59.30
56.08
18.61
56.08
50.62
19
24.60
EV/EBITx
23.80
27.63
27.10
27.29
28.37
33.46
33.18
32.60
34.47
40.68
30.31
33.46
30.49
70
23.23
FCF yield (avg)%
10.49
11.29
11.52
9.73
11.02
9.82
10.28
7.50
8.05
7.06
26.19
8.05
10.05
15
12.27
FCF margin%
27.51
26.58
25.55
24.12
24.22
21.89
22.65
20.51
21.77
21.14
10.22
21.77
23.38
8
0.156
FCF / Net incomex
2.053
2.125
1.924
2.184
2.397
2.289
2.440
2.655
2.540
2.697
1.583
2.540
2.343
23
27.62
ROIC%
8.24
10.92
10.23
8.43
9.60
7.96
5.58
7.76
7.77
10.67
28.18
7.77
8.33
18
11.16
Return on equity%
1.62
0.40
2.75
1.20
0.40
2.24
4.33
4.91
5.18
6.43
24.70
4.91
2.49
9
6.51
Return on assets%
7.70
8.05
8.11
6.87
5.78
4.42
7.24
9.10
8.02
10.91
13.18
8.02
7.86
87
78.44
EPS¥
125.24
139.74
154.10
169.19
176.94
192.20
214.24
223.33
205.48
197.33
84.51
2.21%
5.23%
—
11.12
EPS growth%
6.36
8.78
10.01
9.09
11.78
11.10
12.85
12.42
14.09
15.00
28.40
12.85
11.44
84
51.02
Bookvalue per sh¥
111.63
119.59
135.53
139.16
144.58
139.01
159.60
176.27
180.96
173.64
64.27
3.73%
4.90%
—
212.98
FCF per share¥
39.00
35.91
30.79
29.36
26.75
26.06
27.92
27.27
23.93
23.11
116.37
(2.89%)
(6.15%)
—
67.67
Dividend per sh¥
45.69
46.11
45.21
47.75
43.10
43.30
37.64
34.59
32.84
33.16
41.82
(5.11%)
(3.30%)
—
6.90
Div yield (avg)%
28.99
30.51
27.74
28.62
28.36
25.96
28.76
30.70
29.99
28.37
19.06
28.76
28.69
26
22.79
Payout ratio%
15.45
18.20
20.26
17.98
18.56
21.10
21.10
21.84
23.42
21.64
12.52
21.64
20.68
88
19.55
Shares (diluted)M
20.55
18.39
16.53
16.70
15.63
13.78
14.88
15.32
14.24
12.36
18.72
(4.58%)
(4.35%)
53
3.33
Buyback yield%
7.70
8.79
8.50
9.96
7.30
8.46
7.43
7.49
10.13
8.87
6.29
8.46
8.48
15
0.302
D/E ratiox
1.465
1.543
1.491
1.527
1.612
1.737
1.723
1.877
1.987
1.908
1.501
1.877
1.667
13
7.224
Enterprise value¥B
1.764
1.995
2.009
2.319
2.340
2.531
2.524
2.464
2.766
2.569
3.736
1.89%
3.43%
83
5.346
LT debt¥B
1.326
1.511
1.536
1.517
1.805
2.070
2.414
2.787
2.738
3.176
0.952
11.97%
10.25%
39
Revenue
¥8.261B
7.80%
1.00×
Cost of revenue
¥4.833B
7.62%
0.98×
Operating expenses
¥1.399B
8.13%
1.03×
Goodwill & intangibles
15.79%
Return on capital
115.99%
Spread over hurdle
108.70%