1.438
Revenue¥B
3.127
3.072
3.159
3.231
3.230
3.264
3.285
3.286
3.308
3.340
1.599
0.67%
0.79%
86
18.23
Revenue growth%
11.36
12.77
13.37
14.50
14.81
12.28
11.79
14.04
16.02
16.45
22.54
14.04
13.71
28
29.16
Gross margin%
5.34
4.98
6.45
8.48
9.06
6.29
6.03
3.50
4.29
4.60
8.65
4.60
5.69
80
6.55
Operating margin%
28.88
27.65
28.98
28.45
28.15
28.02
26.80
24.34
26.20
23.50
6.46
26.20
27.84
49
19.74
Net margin%
30.62
31.50
32.58
30.95
30.37
31.85
33.12
31.07
28.99
26.13
4.83
31.07
31.01
17
33.41
P/E ratio (avg)x
35.92
31.28
32.61
34.62
37.47
33.50
32.93
29.98
29.04
26.15
21.91
29.98
32.77
66
10.89
EV/EBITx
29.05
26.49
29.21
31.31
28.20
31.38
29.58
30.82
32.12
34.29
18.44
31.38
30.20
44
24.70
FCF yield (avg)%
7.08
9.12
10.68
8.23
7.03
8.70
6.13
6.14
4.69
5.62
6.67
6.13
7.05
47
4.85
FCF margin%
27.54
29.65
26.90
29.50
29.85
32.73
33.36
35.00
35.59
33.61
20.81
33.61
31.29
16
1.226
FCF / Net incomex
2.182
2.407
2.494
2.826
2.828
2.925
3.169
3.510
3.513
3.663
1.669
3.510
2.877
45
9.53
ROIC%
7.00
7.20
9.98
10.60
12.09
9.40
6.41
5.70
8.66
7.84
14.47
7.84
8.25
28
6.34
Return on equity%
19.89
21.89
19.59
19.50
18.29
20.13
19.33
18.53
19.69
22.16
16.30
19.69
19.64
62
17.10
Return on assets%
12.62
13.96
11.61
11.10
9.06
8.78
9.97
10.31
9.27
8.14
24.36
9.27
10.14
31
4.37
EPS¥
5.43
5.01
5.73
5.40
5.65
5.46
5.60
5.93
6.71
7.06
4.77
4.56%
3.05%
—
2.42
EPS growth%
25.45
24.78
23.51
25.74
27.64
28.95
29.12
31.44
32.04
30.22
18.35
30.22
28.29
82
5.16
Bookvalue per sh¥
0.73
0.77
0.67
0.59
0.60
0.60
0.52
0.45
0.44
0.37
1.24
(8.94%)
(7.38%)
—
0.95
FCF per share¥
5.94
6.51
6.13
6.89
7.58
7.59
8.10
8.27
7.57
7.76
2.16
0.48%
2.98%
—
1.30
Dividend per sh¥
7.16
7.37
7.83
7.79
8.63
9.37
10.21
10.78
12.23
13.56
1.06
9.46%
7.14%
—
8.90
Div yield (avg)%
18.60
16.94
18.08
17.68
17.32
18.45
15.59
16.06
17.99
15.48
22.83
16.06
17.50
39
19.10
Payout ratio%
25.04
25.65
22.82
25.14
26.48
29.27
29.53
26.74
29.69
27.42
5.90
29.27
26.61
82
175.3
Shares (diluted)M
287.0
284.6
302.0
346.4
384.5
390.5
458.7
478.9
526.5
536.8
172.2
6.90%
7.95%
86
3.56
Buyback yield%
28.03
28.77
27.73
29.29
26.95
23.96
26.51
27.03
29.41
29.00
9.93
27.03
27.88
55
0.220
D/E ratiox
0.610
0.729
0.797
0.864
0.928
0.956
1.136
1.357
1.321
1.581
0.896
1.321
0.942
84
0.253
Enterprise value¥B
1.856
1.738
1.866
1.969
2.098
2.108
2.055
1.983
1.870
2.085
1.877
(0.13%)
1.99%
64
0.720
LT debt¥B
1.994
2.305
2.391
2.816
3.360
3.814
3.922
4.136
5.010
4.916
0.696
7.91%
9.27%
86
Revenue
¥3.340B
0.79%
1.00×
Cost of revenue
¥2.223B
0.72%
0.99×
Operating expenses
¥382.4M
1.58%
1.08×
Cash and investments
17.73%
Goodwill & intangibles
14.82%