0.727
Revenue¥B
1.967
1.991
2.057
2.140
2.222
2.291
2.367
2.450
2.485
2.616
0.763
3.32%
3.04%
75
21.63
Revenue growth%
19.72
18.06
18.04
17.60
19.26
19.11
16.74
18.17
15.34
12.51
3.27
16.74
18.05
55
4.78
Gross margin%
27.11
29.88
32.11
32.65
31.60
31.51
32.49
33.98
35.80
37.83
22.35
33.98
32.30
85
25.03
Operating margin%
15.73
17.09
15.94
15.82
16.39
19.00
19.34
20.91
18.27
20.90
22.20
19.34
17.68
84
23.46
Net margin%
14.28
14.84
16.53
14.54
16.60
18.64
21.06
20.34
20.99
19.17
2.51
20.34
17.62
85
25.54
P/E ratio (avg)x
9.756
9.079
9.855
8.939
8.967
9.499
10.30
10.31
11.39
10.54
8.974
10.31
9.806
85
14.20
EV/EBITx
36.47
37.03
42.71
49.07
56.52
61.15
63.95
67.88
76.84
89.62
36.49
67.88
58.83
54
3.31
FCF yield (avg)%
9.75
7.13
8.62
11.21
11.30
10.58
9.77
10.82
8.49
10.70
18.87
10.58
10.17
50
24.15
FCF margin%
4.91
3.45
0.80
2.27
0.40
0.40
0.40
2.22
3.23
1.06
20.96
1.06
1.64
45
0.688
FCF / Net incomex
0.699
0.698
0.716
0.686
0.709
0.646
0.721
0.700
0.786
0.777
0.459
0.721
0.704
73
8.43
ROIC%
22.16
22.25
23.86
21.55
24.11
27.04
25.02
25.26
25.49
27.23
12.11
25.49
24.57
59
13.59
Return on equity%
15.79
16.63
19.01
20.12
17.25
17.00
16.81
14.29
16.08
14.66
20.08
16.08
16.72
66
29.05
Return on assets%
14.88
15.91
13.43
14.52
17.38
20.21
20.31
17.45
15.00
14.82
27.74
17.45
15.46
32
7.36
EPS¥
9.76
9.09
8.97
8.97
8.66
8.74
9.88
10.63
10.32
9.68
7.64
2.25%
0.49%
—
23.15
EPS growth%
30.61
28.67
28.14
26.46
24.96
27.72
29.78
28.95
31.88
31.04
18.34
29.78
28.81
54
2.55
Bookvalue per sh¥
6.61
7.29
8.47
8.31
9.35
10.26
11.71
14.06
16.08
17.11
6.09
12.84%
10.82%
—
5.11
FCF per share¥
2.54
2.63
2.56
2.93
2.90
3.33
3.22
3.62
3.71
3.60
2.38
4.40%
4.86%
—
2.37
Dividend per sh¥
12.37
14.34
13.71
14.73
16.57
17.52
18.98
21.43
24.34
23.71
1.93
7.42%
7.56%
—
5.53
Div yield (avg)%
5.48
7.92
7.74
9.82
12.25
10.89
8.16
9.72
8.30
7.78
2.39
8.30
8.23
12
18.13
Payout ratio%
23.91
24.51
23.32
20.93
18.06
19.70
20.88
23.52
25.26
26.10
11.89
23.52
23.42
52
206.4
Shares (diluted)M
299.1
309.2
287.6
321.8
354.3
378.4
406.1
443.8
417.1
421.2
196.6
3.52%
4.65%
52
12.97
Buyback yield%
2.51
4.96
2.34
3.86
1.37
3.08
2.48
3.92
1.50
0.40
4.72
2.48
2.50
74
0.625
D/E ratiox
1.446
1.547
1.615
1.803
2.068
2.006
2.056
2.251
2.434
2.632
1.746
2.251
2.031
36
0.467
Enterprise value¥B
1.675
1.664
1.631
1.802
1.957
1.903
1.743
1.952
1.840
1.745
0.949
(2.26%)
0.07%
15
1,518
LT debt¥M
780.4
740.9
814.4
804.9
787.2
778.6
735.9
748.8
791.8
796.3
143.3
0.23%
(0.05%)
22
Revenue
¥2.616B
3.04%
1.00×
Cost of revenue
¥1.288B
3.25%
1.02×
Operating expenses
¥543.4M
2.94%
0.99×
Goodwill & intangibles
17.54%
Cash and investments
15.63%
Spread over hurdle
14.04%