0.336
Revenue¥B
1.453
1.504
1.537
1.593
1.643
1.732
1.793
1.884
1.945
2.006
0.369
4.08%
3.82%
57
18.66
Revenue growth%
12.36
13.22
10.27
13.01
14.97
17.74
19.99
17.00
18.05
18.98
7.46
18.05
15.98
64
8.35
Gross margin%
2.35
0.40
3.22
3.79
1.38
2.51
0.40
0.40
0.74
1.66
15.96
0.74
1.52
78
20.50
Operating margin%
5.75
8.06
7.28
8.56
9.03
10.33
10.91
11.65
13.51
15.26
13.12
11.65
9.68
40
7.39
Net margin%
14.94
12.58
11.91
14.80
12.55
10.67
11.31
10.69
8.30
5.85
21.77
10.67
11.61
42
23.41
P/E ratio (avg)x
31.82
34.43
37.39
34.29
31.83
28.84
32.37
29.69
27.20
29.26
33.75
29.26
31.83
44
14.44
EV/EBITx
28.26
26.75
24.19
23.58
21.40
21.50
19.18
20.01
21.54
20.07
31.24
20.07
21.52
80
22.89
FCF yield (avg)%
22.37
23.54
25.95
27.71
26.40
24.27
25.33
26.52
23.98
25.61
29.40
25.33
25.47
91
27.69
FCF margin%
31.00
30.75
28.45
26.82
28.67
26.30
23.79
22.92
25.51
22.63
8.48
23.79
26.56
83
0.530
FCF / Net incomex
1.090
1.224
1.472
1.588
1.814
2.117
2.424
2.856
3.098
3.531
1.675
2.856
1.965
31
8.06
ROIC%
16.54
15.27
17.80
20.63
19.85
18.78
19.74
17.35
15.67
17.62
14.24
17.62
17.71
15
7.55
Return on equity%
14.14
16.38
15.01
13.44
14.64
16.18
15.00
17.93
19.11
17.02
12.20
17.02
15.60
79
21.20
Return on assets%
17.07
19.32
17.64
15.75
17.26
14.67
13.00
15.27
17.93
16.43
19.77
15.27
16.75
54
0.52
EPS¥
1.11
1.07
1.03
1.04
1.04
1.06
1.21
1.26
1.21
1.36
0.54
5.38%
3.35%
—
5.62
EPS growth%
32.72
33.51
36.09
36.67
37.86
35.44
37.54
39.51
40.56
37.58
12.43
37.58
37.10
41
1.62
Bookvalue per sh¥
1.78
1.66
1.78
1.99
1.83
1.77
1.83
1.84
1.88
2.12
1.69
2.95%
2.45%
—
0.85
FCF per share¥
1.05
1.12
1.12
1.05
0.97
1.06
1.16
1.02
0.88
0.77
0.26
(4.63%)
(4.00%)
—
0.77
Dividend per sh¥
1.10
1.00
1.06
1.07
0.99
1.07
1.00
1.05
1.17
1.18
1.45
3.52%
(0.51%)
—
16.10
Div yield (avg)%
0.40
0.40
3.02
2.16
3.36
2.80
0.50
2.45
0.40
0.80
13.32
0.80
1.48
31
16.09
Payout ratio%
12.35
12.26
12.46
15.40
12.65
15.35
14.09
12.17
14.84
16.59
17.51
14.84
13.37
91
616.0
Shares (diluted)M
636.8
574.5
618.1
682.2
700.0
760.6
718.9
728.0
705.9
758.0
592.2
1.61%
1.58%
43
22.84
Buyback yield%
25.44
28.42
29.84
31.05
32.80
34.51
34.09
36.58
37.75
35.66
21.47
35.66
33.45
15
1.494
D/E ratiox
1.214
1.102
1.066
1.202
1.106
1.064
1.077
1.130
1.093
1.046
1.038
1.077
1.098
30
1.641
Enterprise value¥B
1.326
1.389
1.264
1.247
1.235
1.188
1.221
1.243
1.392
1.501
0.138
3.97%
0.71%
19
1.875
LT debt¥B
1.035
1.085
1.086
1.070
1.235
1.214
1.210
1.153
1.119
1.034
1.016
(3.48%)
0.26%
8
Revenue
¥2.006B
3.82%
1.00×
Cost of revenue
¥1.398B
3.77%
1.00×
Operating expenses
¥292.9M
3.02%
0.93×
Goodwill & intangibles
18.16%
Cash and investments
15.65%
Spread over hurdle
(4.17%)