0.226
Revenue¥B
1.271
1.311
1.368
1.392
1.425
1.492
1.514
1.536
1.612
1.655
0.251
3.04%
2.92%
13
8.25
Revenue growth%
22.70
24.80
25.55
26.11
25.29
22.45
24.78
25.25
28.00
30.49
27.74
25.25
25.27
16
22.63
Gross margin%
5.24
7.69
6.64
8.10
9.09
7.91
8.53
5.75
5.50
5.39
29.94
5.75
7.16
14
13.68
Operating margin%
9.91
10.07
11.14
12.45
10.13
11.91
11.55
13.65
13.14
14.03
29.28
13.14
11.73
85
12.58
Net margin%
23.23
21.75
24.08
21.99
24.94
25.61
28.51
26.08
23.48
20.70
24.81
25.61
23.78
71
18.64
P/E ratio (avg)x
37.26
42.90
41.88
39.36
38.40
41.39
44.02
46.35
50.10
46.67
16.73
46.35
42.39
82
9.350
EV/EBITx
17.39
15.53
14.88
13.77
12.43
12.34
13.32
12.20
11.52
12.49
31.32
12.34
12.91
5
6.74
FCF yield (avg)%
24.16
25.95
26.34
28.11
26.14
24.58
25.71
23.34
22.28
23.69
19.30
23.69
25.15
54
25.21
FCF margin%
24.71
26.68
28.68
30.45
33.40
34.18
32.48
32.51
32.66
35.43
15.82
32.66
32.49
14
0.109
FCF / Net incomex
1.999
1.796
1.647
1.506
1.612
1.421
1.373
1.386
1.459
1.517
0.790
1.421
1.511
53
12.17
ROIC%
28.44
27.02
26.66
24.00
22.90
22.72
25.26
25.00
27.96
28.82
16.63
25.26
25.96
6
14.24
Return on equity%
18.36
20.60
21.50
18.69
18.70
21.12
19.44
21.91
24.62
21.78
14.32
21.78
20.86
11
14.45
Return on assets%
21.35
22.32
25.13
26.97
26.59
23.86
24.44
26.35
25.50
28.04
12.67
25.50
25.31
30
5.60
EPS¥
1.85
1.86
1.95
2.19
2.55
2.93
3.17
3.66
3.66
4.23
6.04
10.69%
10.03%
—
7.54
EPS growth%
29.91
30.10
27.50
29.68
27.69
28.28
31.13
33.07
34.13
35.63
7.69
33.07
30.01
6
4.84
Bookvalue per sh¥
5.66
5.66
5.85
6.16
5.78
5.78
5.94
5.67
5.55
5.77
1.40
(0.05%)
(1.20%)
—
6.49
FCF per share¥
4.28
3.94
3.67
3.26
3.15
3.15
3.40
2.94
2.67
2.48
1.35
(4.70%)
(4.94%)
—
5.35
Dividend per sh¥
7.08
7.16
7.55
7.88
9.09
9.51
10.24
10.18
11.67
13.65
2.68
8.46%
7.06%
—
23.59
Div yield (avg)%
0.40
0.40
3.03
1.94
1.11
0.90
2.93
2.71
4.49
6.54
14.58
2.93
2.32
12
2.90
Payout ratio%
16.53
14.18
15.58
16.35
13.41
12.81
14.05
13.68
16.41
13.42
11.33
13.68
14.12
20
209.4
Shares (diluted)M
296.8
309.7
369.0
432.4
503.9
604.2
669.1
795.8
826.7
899.5
205.7
12.29%
12.27%
66
25.01
Buyback yield%
22.23
20.52
22.63
20.31
21.66
19.79
22.10
22.44
24.23
22.60
12.20
22.44
22.17
64
0.410
D/E ratiox
2.289
2.368
2.571
2.559
3.023
2.966
2.929
3.067
3.500
3.384
0.920
3.067
2.948
87
1,063
Enterprise value¥M
576.8
648.2
647.7
650.0
747.7
696.7
729.5
716.2
673.7
757.8
679.8
0.27%
2.98%
33
0.610
LT debt¥B
1.287
1.367
1.486
1.329
1.410
1.423
1.399
1.565
1.563
1.750
1.798
4.42%
4.11%
89
Revenue
¥1.655B
2.92%
1.00×
Cost of revenue
¥1.159B
2.92%
1.00×
Operating expenses
¥286.4M
3.02%
1.01×
Cash and investments
16.19%
Goodwill & intangibles
15.20%
Spread over hurdle
25.54%