0.156
Revenue¥B
1.542
1.643
1.731
1.851
1.939
2.088
2.220
2.313
2.441
2.584
0.164
5.91%
6.16%
65
6.92
Revenue growth%
20.09
17.54
17.13
19.87
19.36
20.97
18.62
18.20
20.78
19.48
21.96
19.48
19.42
17
11.74
Gross margin%
6.21
5.04
2.80
3.70
1.12
1.02
0.40
0.95
3.35
1.42
15.74
1.02
2.11
12
13.50
Operating margin%
19.37
21.33
20.38
18.13
18.30
18.36
19.65
18.09
19.67
17.70
18.91
18.36
18.86
42
6.74
Net margin%
16.41
16.87
14.61
11.69
12.89
13.67
12.68
13.54
14.54
16.48
15.83
13.67
14.10
68
6.071
P/E ratio (avg)x
5.055
5.187
5.496
5.114
5.329
4.546
3.992
3.603
3.050
2.643
35.39
3.603
4.800
28
13.78
EV/EBITx
52.09
50.74
57.49
66.94
76.17
87.30
91.40
89.41
99.02
116.3
24.55
91.40
81.74
88
5.79
FCF yield (avg)%
13.66
13.27
11.13
10.34
10.78
12.64
14.01
14.35
13.92
14.59
10.16
14.01
13.46
34
2.44
FCF margin%
13.94
14.82
17.49
16.80
18.32
17.73
15.83
13.48
11.41
9.54
28.44
13.48
15.33
29
0.804
FCF / Net incomex
2.204
2.616
2.640
3.119
3.054
3.145
3.660
4.026
4.273
4.594
0.268
4.026
3.132
39
28.78
ROIC%
28.46
30.96
30.72
33.32
30.97
30.86
29.43
28.96
28.47
26.23
29.47
28.96
30.08
34
11.29
Return on equity%
13.11
15.01
15.69
13.40
14.70
12.00
12.98
15.96
18.43
19.84
26.78
15.96
14.86
45
8.95
Return on assets%
12.38
10.88
10.73
9.90
12.50
11.45
13.51
13.57
13.00
13.62
16.76
13.51
12.44
50
3.10
EPS¥
1.05
1.05
1.16
1.27
1.39
1.57
1.74
1.92
2.00
1.97
3.38
7.15%
6.76%
—
12.17
EPS growth%
22.12
22.11
21.09
18.34
15.68
13.78
15.82
16.38
18.03
20.95
13.76
16.38
18.18
12
3.27
Bookvalue per sh¥
1.02
0.93
0.93
0.95
0.87
0.92
1.05
1.04
1.10
1.03
1.91
3.52%
1.34%
—
2.10
FCF per share¥
2.67
2.85
3.00
2.76
2.94
2.88
2.82
2.79
2.65
2.81
0.91
(0.89%)
1.28%
—
2.86
Dividend per sh¥
2.14
2.17
2.22
2.06
1.85
1.78
1.69
1.85
1.75
1.77
2.63
(0.81%)
(2.38%)
—
27.09
Div yield (avg)%
8.94
8.02
7.58
8.04
7.20
7.41
8.95
8.72
10.87
9.13
28.78
8.95
8.38
25
4.24
Payout ratio%
21.98
19.30
17.16
19.82
20.68
22.85
22.06
21.80
23.10
21.60
10.57
22.06
21.70
90
425.3
Shares (diluted)M
439.9
430.9
413.5
380.3
422.3
385.9
432.7
411.3
408.5
425.0
444.1
0.12%
(0.14%)
11
11.03
Buyback yield%
30.73
33.07
33.53
35.85
34.03
31.18
28.26
26.69
24.23
26.10
19.36
26.69
30.95
25
0.845
D/E ratiox
0.734
0.800
0.829
0.836
0.845
0.834
0.887
0.777
0.705
0.639
0.135
0.777
0.815
27
2.327
Enterprise value¥B
0.526
0.583
0.614
0.639
0.597
0.566
0.575
0.546
0.557
0.501
2.539
(3.44%)
(1.23%)
54
3.216
LT debt¥B
0.588
0.569
0.553
0.574
0.637
0.657
0.651
0.722
0.745
0.728
2.517
2.70%
3.22%
32
Revenue
¥2.584B
6.16%
1.00×
Cost of revenue
¥1.809B
6.51%
1.03×
Operating expenses
¥289.3M
5.82%
0.97×
Goodwill & intangibles
16.80%
Cash and investments
16.78%
Spread over hurdle
(2.17%)