1.741
Revenue¥B
3.529
3.548
3.541
3.605
3.604
3.711
3.818
3.838
3.888
3.967
1.891
1.94%
1.14%
49
13.64
Revenue growth%
8.84
10.03
9.20
7.73
5.91
7.17
10.15
11.26
9.20
11.34
11.46
10.15
9.20
11
9.63
Gross margin%
21.18
23.37
25.42
26.87
29.81
29.62
29.41
29.61
29.24
29.00
12.93
29.41
29.12
48
10.57
Operating margin%
24.37
24.74
27.70
25.88
26.04
24.47
26.68
27.51
28.68
28.31
18.32
27.51
26.36
37
11.89
Net margin%
12.39
10.21
11.20
8.83
11.79
12.15
10.86
8.49
11.00
12.39
16.00
11.00
11.10
44
31.31
P/E ratio (avg)x
17.78
18.43
20.94
24.50
25.00
25.01
27.40
29.83
34.80
35.82
11.55
29.83
25.01
50
36.73
EV/EBITx
19.25
21.77
25.28
27.07
32.46
36.12
39.04
39.80
45.96
54.69
37.77
39.80
34.29
66
11.07
FCF yield (avg)%
15.25
13.33
13.25
14.05
14.60
12.68
12.53
14.87
14.30
15.67
3.77
14.30
14.18
66
24.09
FCF margin%
26.99
25.36
26.90
24.76
26.01
27.64
28.42
29.53
30.97
28.64
24.00
28.64
27.31
45
1.475
FCF / Net incomex
1.399
1.337
1.431
1.598
1.624
1.595
1.753
1.919
1.990
1.967
1.035
1.919
1.611
86
24.68
ROIC%
20.87
19.39
19.50
20.21
20.73
22.20
20.85
19.91
18.99
18.50
9.42
19.91
20.06
74
7.76
Return on equity%
23.35
25.97
25.29
28.12
31.02
30.52
33.42
32.78
35.53
33.38
21.64
33.38
30.77
19
19.41
Return on assets%
26.18
25.22
24.85
27.00
28.02
25.37
26.33
28.38
29.14
29.03
29.33
28.38
26.67
18
86.35
EPS¥
50.42
53.79
55.85
63.11
71.71
70.55
80.94
83.92
97.89
91.36
88.99
4.96%
5.65%
—
21.82
EPS growth%
11.69
9.21
9.53
11.88
8.99
11.23
11.23
9.25
9.88
12.73
2.15
11.23
10.55
12
114.76
Bookvalue per sh¥
57.32
62.51
61.39
60.28
62.00
64.63
57.15
50.25
55.14
52.54
155.10
(3.26%)
(0.62%)
—
45.52
FCF per share¥
100.85
104.22
113.48
129.38
146.64
146.99
144.05
154.17
159.00
165.11
149.36
2.40%
4.92%
—
31.23
Dividend per sh¥
167.87
176.76
171.39
165.78
157.66
164.60
159.58
173.10
186.98
181.77
134.63
2.89%
1.12%
—
24.34
Div yield (avg)%
19.38
19.14
18.79
21.19
18.94
16.94
14.83
15.56
13.05
15.73
15.90
15.56
17.86
66
7.62
Payout ratio%
0.40
2.43
0.90
1.65
3.69
3.68
1.39
1.54
0.40
0.40
13.68
1.39
1.46
67
18.96
Shares (diluted)M
36.04
43.66
43.09
44.57
51.96
54.82
55.19
62.05
62.80
68.76
19.46
5.76%
8.67%
94
22.67
Buyback yield%
9.46
8.68
10.22
11.11
9.75
12.56
12.03
9.21
11.22
11.32
16.19
11.32
10.66
93
1.797
D/E ratiox
0.751
0.827
0.823
0.914
0.883
0.977
1.135
1.111
1.144
1.285
1.055
1.135
0.945
40
2.460
Enterprise value¥B
0.870
0.856
0.936
1.104
1.306
1.285
1.464
1.527
1.535
1.581
3.598
3.89%
6.93%
36
2.082
LT debt¥B
0.653
0.633
0.631
0.600
0.650
0.689
0.701
0.747
0.731
0.746
2.972
2.80%
1.38%
53
Revenue
¥3.967B
1.14%
1.00×
Cost of revenue
¥2.777B
1.14%
1.00×
Operating expenses
¥859.9M
1.08%
0.99×
Goodwill & intangibles
18.95%
Spread over hurdle
(5.09%)