0.502
Revenue¥B
1.073
1.113
1.152
1.209
1.258
1.306
1.339
1.377
1.421
1.474
0.560
3.21%
3.49%
56
27.67
Revenue growth%
12.63
9.69
9.68
12.20
13.87
12.37
9.69
10.94
9.17
7.76
27.61
9.69
10.31
88
16.52
Gross margin%
13.71
11.99
14.07
12.93
15.39
17.43
16.76
17.01
15.22
17.63
19.31
17.01
15.30
17
11.65
Operating margin%
8.75
10.98
11.62
12.95
12.71
14.41
14.62
13.09
13.79
13.32
15.88
13.79
13.02
6
16.94
Net margin%
20.24
21.31
22.54
20.22
22.05
21.57
23.99
25.37
25.65
24.13
17.25
24.13
22.30
80
37.62
P/E ratio (avg)x
60.58
71.73
71.03
76.95
89.34
87.72
96.87
116.7
115.5
121.1
30.20
115.5
88.53
31
11.24
EV/EBITx
9.052
8.286
8.087
8.753
9.167
9.778
9.754
9.108
8.378
8.363
20.16
9.108
8.902
43
23.56
FCF yield (avg)%
27.73
26.48
24.15
22.30
19.49
20.79
23.22
25.39
22.54
19.90
11.15
22.54
22.88
85
27.18
FCF margin%
9.88
8.16
5.39
5.80
7.30
7.70
7.65
7.06
9.87
12.60
8.53
7.70
7.67
30
0.890
FCF / Net incomex
1.796
1.688
1.697
1.565
1.581
1.372
1.193
1.212
1.247
1.354
1.429
1.247
1.469
76
4.11
ROIC%
25.83
26.42
27.31
25.48
26.80
25.28
23.85
22.22
20.55
17.83
27.88
22.22
25.38
88
11.01
Return on equity%
10.47
12.89
14.96
17.35
17.13
18.30
19.28
16.98
15.85
16.83
10.37
16.98
16.91
12
16.66
Return on assets%
20.90
20.03
21.48
23.53
22.74
21.47
21.93
24.16
23.47
23.84
8.82
23.47
22.34
49
1.06
EPS¥
1.27
1.11
1.07
1.04
1.07
1.19
1.26
1.17
1.25
1.17
1.10
1.91%
0.23%
—
22.72
EPS growth%
28.76
26.95
28.16
25.45
27.84
25.10
26.29
28.40
30.51
30.29
5.29
28.40
28.00
53
1.85
Bookvalue per sh¥
0.63
0.61
0.56
0.52
0.52
0.50
0.44
0.43
0.44
0.48
1.88
(1.57%)
(2.08%)
—
0.83
FCF per share¥
3.37
3.61
3.62
3.66
3.49
3.83
4.43
4.46
4.96
5.25
1.72
8.54%
5.47%
—
1.98
Dividend per sh¥
2.22
2.02
1.91
2.02
1.85
1.73
1.88
2.01
2.00
2.11
1.34
2.73%
(0.20%)
—
4.93
Div yield (avg)%
15.86
17.95
20.73
21.52
23.03
22.42
25.39
26.48
27.89
26.16
3.66
26.16
22.73
29
3.17
Payout ratio%
4.74
2.62
4.88
6.09
6.35
3.86
2.47
0.40
1.48
0.70
17.66
1.48
3.24
43
200.7
Shares (diluted)M
152.5
140.8
145.9
137.3
116.8
116.6
98.82
97.83
87.48
91.63
195.3
(4.74%)
(5.71%)
95
27.22
Buyback yield%
6.48
5.36
5.67
5.25
3.76
2.70
4.33
1.36
0.40
3.25
25.87
2.70
4.05
94
1.504
D/E ratiox
1.116
1.055
0.914
0.927
0.993
1.076
1.081
1.149
1.087
1.082
0.511
1.082
1.079
45
0.953
Enterprise value¥B
0.680
0.628
0.589
0.500
0.540
0.508
0.476
0.474
0.476
0.404
1.405
(5.64%)
(4.74%)
48
1.584
LT debt¥B
0.552
0.540
0.633
0.703
0.679
0.724
0.700
0.791
0.798
0.906
1.648
5.95%
5.27%
28
Revenue
¥1.474B
3.49%
1.00×
Cost of revenue
¥1.032B
3.49%
1.00×
Operating expenses
¥316.0M
3.71%
1.02×
Cash and investments
16.61%
Goodwill & intangibles
15.26%
Spread over hurdle
(5.06%)