0.659
Revenue¥B
3.028
3.097
3.125
3.155
3.265
3.249
3.287
3.311
3.270
3.372
0.727
0.65%
1.07%
18
2.23
Revenue growth%
9.45
9.67
7.38
6.09
6.33
3.64
0.74
0.40
0.40
0.40
12.65
0.40
4.87
32
11.01
Gross margin%
21.55
23.93
25.76
26.73
28.02
26.25
27.74
25.89
24.41
21.91
12.60
25.89
25.82
46
4.58
Operating margin%
30.40
31.12
33.71
33.15
33.99
33.74
36.29
38.07
38.89
38.89
6.31
38.07
33.86
16
17.18
Net margin%
30.80
28.79
29.96
30.77
29.35
28.62
27.03
28.91
28.06
25.55
8.23
28.06
28.85
47
34.52
P/E ratio (avg)x
31.88
31.30
30.18
33.18
31.02
33.03
37.78
40.74
46.66
49.28
22.65
40.74
33.10
72
33.60
EV/EBITx
23.14
20.44
18.85
19.23
21.10
22.29
20.59
20.58
21.27
21.04
13.62
21.04
20.81
86
24.49
FCF yield (avg)%
4.74
7.70
8.66
6.09
6.62
6.23
6.89
4.36
5.58
8.35
10.15
6.23
6.43
70
12.02
FCF margin%
8.78
8.34
9.89
8.24
7.92
8.48
10.98
12.02
11.92
10.25
23.83
10.98
9.33
94
0.111
FCF / Net incomex
2.325
2.602
2.736
2.628
2.481
2.686
2.595
2.673
2.660
2.484
0.470
2.660
2.615
49
4.16
ROIC%
22.04
22.44
20.64
22.62
25.58
28.41
27.11
24.12
25.67
22.73
16.94
25.67
23.42
19
13.92
Return on equity%
17.92
19.73
18.36
20.57
19.22
21.06
20.24
21.72
24.72
23.89
19.34
21.72
20.41
11
26.61
Return on assets%
23.86
22.48
21.80
18.95
21.65
22.88
25.09
22.70
19.83
22.50
12.03
22.70
22.49
86
154.24
EPS¥
40.95
42.91
49.55
57.22
56.29
57.34
61.26
67.75
72.56
77.54
165.67
6.61%
6.60%
—
27.17
EPS growth%
22.38
20.81
22.65
25.26
22.67
25.61
23.48
26.07
23.98
21.66
11.75
23.98
23.08
59
60.35
Bookvalue per sh¥
102.06
88.01
81.67
75.01
71.20
72.17
72.86
65.61
65.67
69.80
35.53
(0.40%)
(5.07%)
—
78.39
FCF per share¥
118.26
123.66
138.08
142.34
136.71
147.52
157.46
152.37
148.71
173.21
163.86
4.85%
3.41%
—
36.98
Dividend per sh¥
145.99
150.77
141.50
153.09
162.10
153.32
149.46
153.52
178.99
191.50
51.10
3.39%
3.36%
—
21.88
Div yield (avg)%
6.00
3.97
4.77
2.39
0.40
0.40
0.40
0.40
0.40
2.68
19.39
0.40
1.39
7
28.03
Payout ratio%
23.82
23.78
22.92
21.82
20.66
17.72
17.11
18.82
16.33
17.41
9.14
17.41
19.74
49
9.670
Shares (diluted)M
9.076
8.589
9.736
10.97
10.65
10.54
10.23
9.987
10.29
11.76
9.635
2.00%
3.77%
52
4.05
Buyback yield%
10.44
12.51
13.96
11.26
10.27
7.60
8.51
6.71
3.92
5.20
28.75
6.71
9.39
21
0.144
D/E ratiox
0.716
0.685
0.602
0.584
0.511
0.486
0.444
0.384
0.344
0.307
1.681
0.384
0.499
37
1.512
Enterprise value¥B
2.096
2.225
1.940
1.941
2.042
1.826
1.906
1.832
1.977
1.741
2.340
(3.14%)
(3.17%)
19
1.251
LT debt¥B
1.943
1.797
1.587
1.760
1.845
1.861
1.864
1.915
1.826
1.969
2.483
1.32%
0.80%
30
Revenue
¥3.372B
1.07%
1.00×
Cost of revenue
¥2.361B
1.07%
1.00×
Operating expenses
¥516.0M
0.08%
0.91×
Goodwill & intangibles
18.92%
Spread over hurdle
15.84%