1.955
Revenue¥B
4.607
4.688
4.760
4.893
5.064
5.087
5.157
5.296
5.316
5.427
2.097
1.39%
1.94%
75
6.62
Revenue growth%
17.69
17.53
19.21
17.01
17.98
16.15
13.66
12.58
15.29
16.70
26.63
15.29
16.86
46
15.46
Gross margin%
2.46
0.40
0.40
2.66
2.87
1.72
0.40
3.08
4.62
5.44
24.09
3.08
2.56
11
8.25
Operating margin%
9.36
8.29
8.38
9.54
6.68
4.63
1.64
1.35
1.86
0.66
8.86
1.64
5.66
11
27.24
Net margin%
12.90
10.09
7.46
9.64
9.27
10.11
11.17
10.52
11.81
10.14
5.52
10.52
10.12
36
13.29
P/E ratio (avg)x
27.86
30.77
32.51
35.99
38.53
42.56
41.47
43.88
49.75
53.72
24.05
43.88
40.00
78
7.329
EV/EBITx
12.43
12.99
13.43
13.43
13.13
14.19
14.44
15.27
16.28
17.29
26.62
15.27
13.81
60
23.45
FCF yield (avg)%
21.58
21.64
23.06
25.45
26.08
23.79
22.77
24.09
21.74
19.94
10.20
22.77
22.92
17
4.54
FCF margin%
29.00
29.77
31.54
34.44
34.52
33.80
35.82
37.48
37.24
34.78
7.45
35.82
34.48
74
1.362
FCF / Net incomex
0.603
0.538
0.508
0.535
0.488
0.502
0.499
0.456
0.464
0.429
0.945
0.464
0.501
33
18.47
ROIC%
13.45
13.13
14.35
11.70
9.28
11.02
11.41
8.70
7.66
8.64
17.33
8.70
11.22
20
4.07
Return on equity%
10.49
12.55
14.03
12.66
13.01
10.89
12.65
12.76
15.34
18.02
14.57
12.76
12.71
93
20.51
Return on assets%
32.15
32.07
31.60
31.43
34.00
36.73
37.79
39.94
37.77
38.41
20.07
37.79
35.37
54
2.29
EPS¥
3.38
3.18
3.55
3.83
4.09
3.67
3.72
3.74
3.89
4.30
2.49
0.98%
1.96%
—
3.59
EPS growth%
23.79
24.67
22.88
20.18
18.94
19.20
20.44
23.04
24.59
24.73
18.42
23.04
22.96
88
1.77
Bookvalue per sh¥
0.86
0.81
0.80
0.89
1.01
1.16
1.18
1.30
1.32
1.45
2.64
7.45%
5.41%
—
1.22
FCF per share¥
1.81
1.94
1.89
2.17
2.08
2.21
2.09
2.25
2.15
2.09
0.50
0.06%
1.05%
—
0.69
Dividend per sh¥
4.47
4.66
4.50
4.59
4.75
4.65
4.80
5.71
5.89
7.02
3.01
8.14%
4.55%
—
23.73
Div yield (avg)%
26.63
25.21
22.79
24.95
25.92
26.83
28.70
28.87
27.00
27.30
21.32
27.30
26.73
60
15.22
Payout ratio%
14.17
16.44
16.50
19.22
20.66
21.89
21.04
18.43
16.01
14.61
18.09
18.43
17.46
46
895.4
Shares (diluted)M
783.0
871.7
903.5
970.3
936.6
847.2
819.8
734.2
794.3
791.1
921.6
(3.32%)
(0.32%)
75
25.58
Buyback yield%
18.77
16.69
15.41
14.86
16.20
14.81
17.13
17.15
17.20
18.64
2.85
17.15
16.91
81
1.492
D/E ratiox
1.266
1.315
1.452
1.466
1.662
1.507
1.675
1.872
2.000
1.948
1.518
1.872
1.585
79
4.240
Enterprise value¥B
0.934
0.994
0.968
1.107
1.217
1.391
1.346
1.543
1.585
1.690
4.376
6.79%
6.20%
37
1.469
LT debt¥B
1.232
1.146
1.094
1.150
1.074
0.980
0.944
0.849
0.890
0.894
1.053
(3.61%)
(2.61%)
66
Revenue
¥5.427B
1.94%
1.00×
Cost of revenue
¥3.799B
1.94%
1.00×
Operating expenses
¥1.144B
1.76%
0.98×
Cash and investments
18.60%
Goodwill & intangibles
15.79%
Spread over hurdle
(4.75%)