2.993
Revenue¥B
8.654
8.690
8.941
8.964
9.031
9.448
9.523
9.948
9.955
10.21
3.178
2.49%
1.70%
50
23.63
Revenue growth%
16.60
16.09
16.17
13.60
12.27
14.41
11.78
12.71
14.30
12.99
14.66
12.99
13.95
7
3.25
Gross margin%
14.09
13.80
14.82
16.96
19.75
20.47
20.20
23.02
20.53
20.93
5.41
20.53
19.97
65
20.87
Operating margin%
27.82
25.62
26.43
29.06
26.30
25.97
25.18
24.57
24.43
24.93
13.92
24.93
25.79
84
15.60
Net margin%
7.98
10.68
12.60
14.78
15.35
14.49
13.02
10.61
12.45
13.05
27.83
13.02
12.81
54
11.78
P/E ratio (avg)x
34.18
34.49
38.72
38.25
46.04
45.27
50.67
55.19
61.25
60.46
35.28
55.19
45.65
62
20.37
EV/EBITx
37.41
35.49
37.06
42.19
40.98
41.25
43.59
44.33
50.14
50.82
15.21
44.33
41.72
16
17.52
FCF yield (avg)%
6.22
6.81
4.25
6.66
8.16
11.14
11.53
13.41
11.85
12.90
17.85
11.85
9.65
45
13.20
FCF margin%
18.77
21.64
23.62
23.57
21.72
19.34
17.49
17.14
18.70
18.54
18.30
18.54
19.05
28
0.726
FCF / Net incomex
0.226
0.220
0.231
0.200
0.200
0.178
0.176
0.150
0.149
0.141
0.595
0.150
0.189
22
14.23
ROIC%
14.32
14.51
14.34
15.87
13.61
16.45
16.95
19.70
22.15
24.68
11.62
19.70
16.16
69
28.28
Return on equity%
24.01
25.96
25.24
23.34
25.00
24.51
27.34
29.20
27.14
28.28
16.67
27.34
25.60
80
19.38
Return on assets%
10.70
8.10
7.35
5.23
6.78
8.82
10.67
11.03
8.63
6.84
28.68
8.82
8.37
51
26.58
EPS¥
19.44
18.91
19.76
18.09
18.35
17.43
15.27
16.01
15.27
14.03
29.11
(5.23%)
(2.83%)
—
18.57
EPS growth%
28.78
26.81
28.18
27.79
27.36
25.32
27.42
28.90
29.66
28.85
6.90
28.85
27.98
92
12.27
Bookvalue per sh¥
43.19
41.96
38.85
36.26
32.63
29.77
32.57
36.07
38.37
37.87
13.13
3.03%
(2.01%)
—
29.88
FCF per share¥
20.07
22.74
26.74
28.21
31.48
32.16
35.19
37.49
41.78
47.69
26.87
8.66%
9.24%
—
11.84
Dividend per sh¥
33.10
37.83
35.82
38.75
38.15
43.31
49.62
50.30
50.28
48.47
13.14
4.90%
4.79%
—
26.34
Div yield (avg)%
17.20
17.48
16.13
16.53
18.38
16.55
15.71
13.41
14.49
15.12
3.02
15.12
16.33
19
24.19
Payout ratio%
17.81
17.02
18.85
21.31
24.03
23.63
22.85
24.97
27.52
26.30
14.25
24.97
23.24
70
109.3
Shares (diluted)M
125.3
115.9
125.7
113.0
115.4
114.9
123.2
108.9
117.8
125.5
110.6
1.69%
(0.10%)
26
27.60
Buyback yield%
19.52
19.39
17.76
15.08
17.79
19.67
18.26
20.16
17.88
15.60
27.92
18.26
18.07
55
1.052
D/E ratiox
0.717
0.656
0.661
0.628
0.672
0.625
0.709
0.729
0.655
0.662
0.230
0.662
0.661
16
5.544
Enterprise value¥B
3.114
2.929
2.967
3.040
2.634
2.415
2.504
2.351
2.038
2.085
2.887
(4.56%)
(4.22%)
67
3.787
LT debt¥B
5.863
5.696
6.231
6.963
8.178
8.138
7.824
9.078
10.24
11.34
4.578
6.76%
7.72%
43
Revenue
¥10.21B
1.70%
1.00×
Cost of revenue
¥7.127B
1.66%
1.00×
Operating expenses
¥1.342B
0.86%
0.92×
Spread over hurdle
31.31%