0.201
Revenue¥B
2.053
2.111
2.144
2.163
2.207
2.261
2.311
2.332
2.385
2.501
0.212
2.53%
2.41%
8
14.57
Revenue growth%
6.39
3.43
1.11
1.90
1.67
3.02
5.90
6.53
4.39
5.50
10.46
5.50
3.91
21
5.07
Gross margin%
30.06
31.27
28.91
29.62
31.94
31.88
29.62
29.87
27.95
25.98
8.36
29.62
29.74
88
5.80
Operating margin%
34.94
35.50
37.51
38.10
40.38
42.24
42.17
40.05
39.32
37.02
19.59
40.05
38.71
33
28.49
Net margin%
14.34
14.76
16.10
16.81
15.44
14.67
15.50
16.45
17.96
17.98
6.76
16.45
15.80
11
13.38
P/E ratio (avg)x
32.83
35.33
35.75
37.22
38.66
40.83
42.26
42.59
47.84
48.44
6.380
42.59
39.75
34
26.11
EV/EBITx
9.953
10.93
10.03
10.47
10.85
11.61
10.72
10.24
10.04
10.21
26.40
10.24
10.36
14
20.72
FCF yield (avg)%
18.41
17.44
19.94
18.00
17.47
16.10
14.81
16.19
13.63
12.98
9.34
14.81
16.82
41
21.59
FCF margin%
19.15
19.43
18.35
20.45
20.80
21.58
22.15
20.71
20.67
17.88
26.51
20.71
20.56
33
0.371
FCF / Net incomex
1.353
1.432
1.635
1.850
2.113
2.013
2.164
2.305
2.296
2.513
0.236
2.296
2.063
63
11.75
ROIC%
13.64
13.25
14.69
15.53
15.76
16.01
18.94
19.93
20.23
18.88
17.36
18.94
15.88
21
24.02
Return on equity%
18.12
19.94
20.15
21.53
20.13
18.04
17.24
17.67
15.37
14.07
12.81
17.24
18.08
13
16.56
Return on assets%
17.01
14.15
11.96
14.55
15.52
17.42
19.01
18.88
18.59
16.51
13.09
18.59
16.76
68
2.16
EPS¥
4.98
4.63
4.64
4.69
4.19
3.87
3.73
3.46
3.15
2.81
2.39
(7.66%)
(4.67%)
—
15.07
EPS growth%
12.00
13.70
13.23
15.28
14.27
13.72
15.37
17.66
15.73
14.54
11.66
15.37
14.41
53
1.88
Bookvalue per sh¥
1.30
1.29
1.40
1.43
1.35
1.41
1.50
1.56
1.64
1.59
5.70
3.27%
1.07%
—
4.41
FCF per share¥
2.40
2.18
2.43
2.29
2.27
2.27
2.41
2.52
2.84
2.74
3.41
3.85%
1.12%
—
5.49
Dividend per sh¥
1.68
1.82
2.04
2.01
2.31
2.52
2.77
3.27
3.21
3.58
3.00
9.17%
9.69%
—
22.87
Div yield (avg)%
12.06
10.99
10.88
13.46
13.16
13.74
13.41
15.91
18.70
16.50
20.31
15.91
13.43
62
13.51
Payout ratio%
24.43
23.31
22.64
24.91
22.55
23.50
26.39
27.49
26.82
26.25
17.24
26.39
24.67
39
493.8
Shares (diluted)M
571.2
545.8
600.6
593.0
645.4
708.7
709.3
729.3
720.6
798.1
483.5
4.34%
3.02%
64
15.58
Buyback yield%
9.06
8.32
9.67
10.22
9.66
9.04
7.25
6.77
6.70
4.89
11.44
6.77
8.68
93
1.066
D/E ratiox
0.149
0.147
0.135
0.146
0.143
0.142
0.139
0.129
0.140
0.140
0.857
0.140
0.141
22
0.543
Enterprise value¥B
1.699
1.796
1.866
1.926
1.709
1.880
1.970
1.926
1.711
1.867
1.348
1.79%
0.36%
77
1,321
LT debt¥M
410.9
413.8
390.1
421.6
464.9
442.0
419.3
371.7
370.9
334.5
694.2
(6.37%)
(1.54%)
11
Revenue
¥2.501B
2.41%
1.00×
Cost of revenue
¥1.750B
2.41%
1.00×
Operating expenses
¥465.7M
1.99%
0.96×
Cash and investments
14.77%
Spread over hurdle
(2.36%)