5.629
Revenue¥B
5.140
5.469
5.926
6.293
6.897
7.640
8.244
8.954
9.807
5.881
6.613
9.28%
8.65%
12
20.52
Revenue growth%
19.73
22.10
23.51
21.45
24.16
25.40
24.38
22.95
22.69
21.03
10.67
24.16
22.82
50
28.34
Gross margin%
28.11
31.10
30.13
28.46
26.96
26.71
24.69
24.84
24.21
21.94
21.62
24.84
27.06
50
2.29
Operating margin%
27.45
24.81
22.13
24.98
25.21
27.89
24.95
23.95
23.03
27.63
23.25
24.95
24.96
47
13.36
Net margin%
20.60
18.08
19.92
17.72
17.20
17.22
17.58
16.40
17.51
2.37
10.85
17.22
17.65
51
14.29
P/E ratio (avg)x
35.52
39.91
40.61
38.72
41.14
39.97
39.02
43.24
41.08
10.40
15.82
41.08
39.94
5
34.27
EV/EBITx
26.77
29.08
27.82
27.10
24.86
22.37
23.35
25.81
24.57
20.48
21.74
24.57
25.33
66
19.88
FCF yield (avg)%
11.59
11.95
9.79
12.12
12.30
10.79
10.05
8.19
7.14
18.33
3.49
10.05
11.19
22
8.53
FCF margin%
32.00
31.96
32.55
31.59
32.36
30.39
30.83
31.79
34.42
20.81
2.96
31.79
31.87
83
0.936
FCF / Net incomex
0.489
0.563
0.583
0.694
0.717
0.776
0.777
0.809
0.961
0.381
1.682
0.777
0.705
19
7.20
ROIC%
19.70
21.37
24.12
26.67
24.35
23.44
21.01
23.22
25.99
25.61
17.08
23.44
23.33
5
10.21
Return on equity%
12.80
12.18
13.39
11.92
9.69
12.35
9.85
11.80
13.63
23.77
12.17
11.80
12.27
94
29.50
Return on assets%
28.13
29.12
29.22
27.32
25.55
26.58
25.36
22.74
23.38
10.45
28.46
25.36
26.95
73
123.79
EPS¥
57.56
59.38
54.49
56.84
57.42
50.96
44.71
46.71
50.42
135.18
144.02
(2.37%)
(2.10%)
—
7.88
EPS growth%
6.64
4.08
1.30
0.40
0.40
0.40
0.40
1.96
2.10
9.32
16.81
0.40
1.63
56
47.88
Bookvalue per sh¥
21.67
20.42
17.83
15.97
16.35
17.12
15.98
16.14
15.16
60.78
40.89
(1.03%)
(4.23%)
—
78.89
FCF per share¥
85.86
92.98
93.46
82.66
75.10
74.13
70.82
65.95
65.56
107.13
31.81
(4.53%)
(3.10%)
—
57.72
Dividend per sh¥
180.37
200.96
202.56
225.86
260.68
275.30
297.19
318.15
308.31
109.65
127.83
6.42%
6.65%
—
5.40
Div yield (avg)%
3.96
5.75
4.98
3.78
4.12
2.71
2.79
0.40
1.11
3.57
15.15
2.71
3.32
74
10.55
Payout ratio%
24.42
25.85
28.58
30.57
30.55
32.56
32.96
30.77
31.25
14.12
24.97
31.25
30.56
35
74.47
Shares (diluted)M
118.1
122.5
127.6
154.3
171.5
178.7
192.7
219.3
247.3
73.56
73.85
9.90%
9.60%
56
29.27
Buyback yield%
14.37
11.46
8.67
9.61
8.59
6.75
4.76
6.27
8.18
29.53
23.03
6.75
8.63
54
1.409
D/E ratiox
1.588
1.815
1.823
1.896
2.223
2.448
2.806
3.198
3.120
0.874
1.688
2.806
2.059
46
4.766
Enterprise value¥B
3.091
2.931
2.983
2.593
2.813
2.584
2.228
1.950
1.730
3.752
7.859
(7.78%)
(7.11%)
12
11.43
LT debt¥B
14.37
14.74
17.42
18.80
20.13
23.72
27.60
32.49
32.36
13.47
10.12
11.47%
9.78%
9
Revenue
¥9.807B
8.65%
1.00×
Cost of revenue
¥5.824B
8.38%
0.98×
Operating expenses
¥2.363B
9.32%
1.06×
Goodwill & intangibles
15.51%
Spread over hurdle
(1.49%)