0.633
Revenue¥B
1.046
1.035
1.050
1.035
1.070
1.093
1.107
1.145
1.180
1.215
0.652
2.57%
1.39%
57
7.42
Revenue growth%
0.40
0.40
0.40
0.40
0.40
3.14
3.94
6.01
3.87
6.50
14.02
3.94
1.77
63
13.53
Gross margin%
32.87
34.49
33.10
30.60
29.35
29.85
31.02
29.82
28.97
26.60
10.56
29.82
30.22
44
20.00
Operating margin%
13.88
16.84
14.44
14.54
12.05
13.62
16.15
16.64
15.99
18.52
4.99
16.15
15.26
19
6.10
Net margin%
14.90
14.33
15.16
17.08
14.94
14.39
12.14
13.16
15.69
18.03
22.63
14.39
14.92
88
21.17
P/E ratio (avg)x
33.30
36.23
32.61
33.03
34.92
38.85
40.15
44.12
45.48
50.46
6.175
44.12
37.54
92
28.39
EV/EBITx
10.51
9.659
9.387
7.962
8.024
7.650
6.923
6.079
5.892
5.256
7.290
6.079
7.806
31
3.64
FCF yield (avg)%
26.20
25.58
24.94
24.58
22.04
20.39
21.27
23.12
24.15
27.12
26.07
23.12
24.37
81
4.49
FCF margin%
11.64
10.16
12.81
10.93
13.83
16.75
19.27
18.80
17.93
20.85
26.90
18.80
15.29
73
1.783
FCF / Net incomex
1.279
1.293
1.265
1.238
1.268
1.499
1.697
1.866
2.009
1.972
1.069
1.866
1.396
12
2.04
ROIC%
21.36
19.06
18.76
17.77
15.78
17.49
19.00
18.31
15.55
16.89
13.51
17.49
18.04
6
6.10
Return on equity%
32.97
35.09
36.99
39.95
41.74
42.51
40.02
38.12
40.35
41.38
18.89
40.35
39.98
65
15.53
Return on assets%
6.96
9.44
12.44
11.68
12.91
13.64
12.65
12.19
14.05
16.86
2.18
13.64
12.55
23
0.49
EPS¥
2.10
2.37
2.69
3.02
3.39
3.47
3.31
3.05
3.33
3.63
0.50
1.42%
6.68%
—
29.86
EPS growth%
22.99
20.34
18.28
19.31
18.33
16.37
19.00
19.07
17.43
16.68
6.28
17.43
18.66
28
0.72
Bookvalue per sh¥
1.17
1.13
1.20
1.05
1.07
1.01
1.03
0.94
0.83
0.86
0.89
(4.18%)
(2.10%)
—
1.09
FCF per share¥
1.10
1.01
0.96
0.88
0.81
0.79
0.76
0.85
0.82
0.86
0.68
1.40%
(1.94%)
—
0.55
Dividend per sh¥
1.95
1.89
1.95
2.12
2.41
2.43
2.69
3.24
3.31
3.36
0.42
6.91%
6.12%
—
13.90
Div yield (avg)%
0.40
1.85
1.22
2.48
1.20
3.61
4.96
6.94
4.94
2.35
16.66
4.94
2.41
22
21.92
Payout ratio%
13.82
13.11
10.78
13.10
13.20
15.19
16.73
16.54
13.99
15.57
7.19
15.57
13.90
39
177.1
Shares (diluted)M
272.0
286.6
272.2
297.1
321.8
355.9
410.3
470.0
508.7
507.4
184.2
9.54%
6.70%
76
7.45
Buyback yield%
27.72
29.68
27.89
26.32
24.34
25.53
23.49
25.51
25.40
23.63
24.08
25.40
25.52
61
1.623
D/E ratiox
1.175
1.188
1.273
1.218
1.270
1.259
1.147
1.129
1.028
1.096
0.220
1.129
1.182
95
620.2
Enterprise value¥M
502.8
569.0
564.8
522.2
480.6
520.7
548.4
571.4
521.5
578.0
810.8
3.76%
1.58%
57
582.3
LT debt¥M
198.6
170.7
157.3
171.7
172.3
181.2
172.7
165.9
171.5
162.2
643.6
(1.20%)
(2.60%)
39
Revenue
¥1.215B
1.39%
1.00×
Cost of revenue
¥831.8M
1.47%
1.01×
Operating expenses
¥281.1M
1.69%
1.03×
Cash and investments
14.86%
Goodwill & intangibles
14.24%