8.579
Revenue¥B
6.513
6.775
7.039
7.124
7.300
7.670
7.889
8.045
8.471
8.632
9.036
3.41%
3.01%
46
24.09
Revenue growth%
28.26
29.42
26.69
24.22
21.41
23.78
25.57
26.47
28.40
31.33
21.94
26.47
26.58
68
23.76
Gross margin%
3.51
1.28
3.56
3.12
5.77
3.56
5.55
6.98
4.78
2.58
13.09
4.78
3.56
46
5.32
Operating margin%
20.52
19.93
19.42
19.07
21.68
19.49
21.61
19.46
19.73
19.82
22.49
19.73
19.78
28
2.87
Net margin%
26.44
25.80
26.15
26.65
26.03
26.02
25.87
26.71
27.29
26.84
11.81
26.71
26.30
59
17.12
P/E ratio (avg)x
17.63
18.85
17.30
15.75
13.61
12.69
10.82
9.136
9.863
9.524
19.40
9.863
13.15
81
25.12
EV/EBITx
60.41
68.11
81.27
95.78
106.9
116.8
119.1
119.4
123.9
130.4
31.98
119.4
111.9
65
14.66
FCF yield (avg)%
15.58
14.21
16.81
16.68
15.42
14.49
16.96
16.41
17.91
17.91
10.18
16.96
16.55
55
5.71
FCF margin%
7.16
6.10
6.73
4.54
5.47
7.70
8.83
7.27
8.43
6.92
21.27
7.70
7.04
14
1.654
FCF / Net incomex
0.764
0.765
0.807
0.836
0.920
0.890
0.846
0.843
0.825
0.915
0.422
0.846
0.839
90
4.38
ROIC%
26.32
29.24
32.09
32.00
34.98
32.83
33.52
31.02
30.91
33.17
8.54
32.83
32.05
60
5.95
Return on equity%
19.52
19.97
22.76
25.76
27.20
24.66
23.79
26.06
26.08
26.24
14.04
26.06
25.21
6
15.57
Return on assets%
17.60
18.59
16.94
14.21
14.24
13.13
15.21
16.06
13.26
10.50
5.89
13.26
14.73
67
40.23
EPS¥
30.53
35.31
36.74
37.09
40.76
39.68
45.24
50.38
51.43
50.99
44.04
4.58%
5.70%
—
11.76
EPS growth%
17.87
20.57
18.86
17.29
16.41
17.87
19.27
19.78
21.44
19.17
16.28
19.27
19.02
65
51.75
Bookvalue per sh¥
17.64
17.85
16.48
15.73
15.46
14.97
14.66
14.47
13.31
13.21
65.03
(3.10%)
(3.24%)
—
37.68
FCF per share¥
160.46
164.77
176.13
200.93
195.21
205.92
228.51
256.42
255.71
255.87
42.45
5.56%
5.50%
—
34.66
Dividend per sh¥
78.71
77.04
74.37
79.76
76.14
75.58
77.65
75.13
72.78
77.97
51.07
0.48%
0.96%
—
15.12
Div yield (avg)%
11.37
8.53
8.41
8.42
5.55
3.07
1.21
3.28
4.31
1.97
28.90
3.07
4.93
15
10.09
Payout ratio%
16.67
18.05
18.86
20.40
19.44
21.08
18.47
20.27
22.77
23.93
20.82
21.08
19.85
42
46.29
Shares (diluted)M
36.00
37.56
33.28
33.54
33.92
29.76
26.37
22.75
20.13
18.70
46.97
(11.23%)
(5.92%)
67
9.01
Buyback yield%
16.40
16.13
13.25
11.99
12.98
15.68
14.15
15.67
14.34
14.23
3.24
14.34
14.28
51
0.446
D/E ratiox
1.823
2.073
2.157
2.163
2.572
3.027
3.341
3.595
4.200
4.994
1.294
3.595
2.799
79
5.442
Enterprise value¥B
6.273
6.211
6.349
6.241
5.622
5.835
6.232
6.628
6.862
6.657
5.934
3.44%
1.46%
38
9.304
LT debt¥B
4.866
5.355
5.623
5.798
5.933
6.497
6.418
6.112
6.423
6.657
4.624
2.33%
3.95%
67
Revenue
¥8.632B
3.01%
1.00×
Cost of revenue
¥6.042B
3.01%
1.00×
Operating expenses
¥1.685B
2.48%
0.95×
Goodwill & intangibles
16.51%
Spread over hurdle
31.02%