4.851
Revenue¥B
5.173
5.327
5.471
5.764
5.901
6.051
6.267
6.704
7.111
7.355
5.069
4.50%
4.08%
68
28.31
Revenue growth%
24.50
21.90
20.66
18.97
17.24
14.39
12.68
10.41
7.48
5.90
22.59
10.41
15.82
64
12.79
Gross margin%
27.99
25.63
28.08
27.64
26.16
25.28
23.99
24.76
23.80
22.93
22.74
23.99
25.45
68
7.18
Operating margin%
22.51
23.78
21.86
21.20
22.34
23.37
24.74
27.27
27.71
27.70
14.00
27.27
23.57
44
28.84
Net margin%
30.75
31.67
28.99
30.21
29.31
31.96
33.85
33.36
31.00
31.14
27.94
31.96
31.07
85
34.55
P/E ratio (avg)x
36.09
38.80
41.44
42.76
46.11
50.40
46.83
49.20
51.91
56.32
16.63
50.40
46.47
34
28.24
EV/EBITx
9.630
9.012
8.345
8.383
8.404
9.011
8.352
9.565
9.991
9.392
16.47
9.392
9.011
59
26.05
FCF yield (avg)%
18.16
16.59
18.46
18.79
15.80
17.39
20.01
18.43
18.20
18.55
4.74
18.43
18.31
89
25.85
FCF margin%
2.20
3.53
5.31
5.49
6.85
6.43
4.06
3.42
3.21
3.84
11.43
3.84
3.95
29
1.660
FCF / Net incomex
0.525
0.540
0.522
0.549
0.532
0.625
0.673
0.741
0.862
0.833
1.244
0.741
0.587
93
29.31
ROIC%
15.82
14.88
15.68
15.68
18.50
20.67
22.97
25.30
24.35
25.49
23.60
24.35
19.59
6
3.28
Return on equity%
29.52
27.96
29.52
30.22
31.92
29.05
29.17
29.27
31.40
32.59
11.25
29.27
29.52
23
26.85
Return on assets%
8.91
6.69
8.52
9.14
6.39
7.54
9.44
11.21
12.62
10.09
3.58
10.09
9.03
24
8.06
EPS¥
1.21
1.27
1.23
1.07
0.92
0.82
0.83
0.70
0.63
0.54
8.75
(10.00%)
(8.40%)
—
12.56
EPS growth%
29.44
28.95
27.04
24.88
26.57
26.95
27.90
30.46
28.69
25.83
13.23
27.90
27.47
56
7.16
Bookvalue per sh¥
1.39
1.43
1.55
1.74
1.59
1.66
1.68
1.90
1.74
1.79
3.64
2.49%
2.03%
—
1.79
FCF per share¥
5.32
5.01
4.47
3.98
4.10
3.83
3.82
3.68
3.94
4.30
4.39
0.97%
(2.85%)
—
6.76
Dividend per sh¥
6.45
6.43
7.80
8.21
8.33
9.72
11.61
13.09
14.06
14.24
6.89
11.30%
8.66%
—
24.84
Div yield (avg)%
9.18
9.22
7.63
5.69
8.65
6.14
6.62
6.14
8.05
10.09
4.07
6.62
7.84
6
4.23
Payout ratio%
9.74
12.29
10.20
13.09
12.01
10.10
12.99
10.26
7.68
9.30
14.88
10.10
10.23
90
364.3
Shares (diluted)M
273.2
239.3
238.1
244.8
226.0
230.1
236.3
249.8
224.7
226.5
365.0
0.04%
(0.96%)
8
7.43
Buyback yield%
18.92
16.71
19.54
16.61
18.57
20.68
20.35
18.87
17.49
14.94
12.85
18.87
18.72
30
1.453
D/E ratiox
1.767
2.008
2.165
2.209
2.189
2.048
2.179
2.415
2.345
2.190
0.932
2.190
2.184
64
5.750
Enterprise value¥B
6.632
7.032
6.686
7.486
8.514
9.113
8.445
8.035
8.016
9.251
5.631
1.67%
3.85%
74
3.626
LT debt¥B
12.57
14.10
15.02
14.46
15.76
18.08
19.44
21.16
22.55
22.67
5.571
7.54%
7.76%
35
Revenue
¥7.355B
4.08%
1.00×
Cost of revenue
¥4.170B
4.05%
1.00×
Operating expenses
¥1.145B
4.18%
1.01×
Goodwill & intangibles
16.66%
Cash and investments
16.17%
Spread over hurdle
29.60%