11.89
Revenue¥B
8.933
9.234
9.191
9.196
9.290
9.379
9.721
10.02
10.37
10.49
13.32
2.46%
1.69%
50
4.99
Revenue growth%
12.24
13.47
11.41
12.42
10.30
8.29
7.60
6.52
9.27
11.54
27.72
8.29
10.86
82
8.90
Gross margin%
27.00
24.88
25.60
23.64
21.36
19.88
19.25
19.18
18.63
16.19
19.61
19.18
20.62
55
23.42
Operating margin%
32.16
33.34
35.24
38.20
39.79
37.34
36.10
33.91
34.03
31.26
20.71
34.03
34.64
71
10.94
Net margin%
33.33
33.19
33.35
35.43
36.47
35.21
34.81
37.31
40.25
42.42
9.96
37.31
35.32
37
27.95
P/E ratio (avg)x
45.01
49.20
48.24
56.27
58.03
62.66
62.14
69.48
75.17
81.80
12.46
69.48
60.09
33
8.765
EV/EBITx
25.91
25.72
28.70
30.71
31.26
34.87
40.40
39.96
38.94
40.09
21.15
39.96
33.06
30
5.70
FCF yield (avg)%
20.39
21.98
22.97
20.79
23.74
25.57
22.63
19.86
21.44
21.24
11.35
21.44
21.71
10
16.98
FCF margin%
11.13
11.06
11.44
13.60
13.60
14.99
16.99
18.48
17.55
14.62
7.08
16.99
14.11
63
0.829
FCF / Net incomex
0.101
0.094
0.087
0.084
0.091
0.097
0.102
0.111
0.108
0.097
0.705
0.102
0.097
51
7.29
ROIC%
24.45
21.64
19.41
21.08
23.50
24.98
25.83
27.06
28.12
30.29
29.96
27.06
24.72
41
3.69
Return on equity%
11.81
14.31
13.93
12.31
12.39
9.76
7.49
5.55
7.63
6.60
2.59
7.49
10.78
10
19.60
Return on assets%
14.76
13.45
16.05
14.12
14.92
12.35
12.57
12.07
14.50
15.89
22.06
12.57
14.31
41
2.00
EPS¥
11.30
12.41
12.77
11.83
12.06
11.98
11.78
12.37
12.75
12.14
2.17
0.15%
0.66%
—
26.99
EPS growth%
25.86
23.41
22.06
22.18
21.61
19.66
17.77
15.17
12.94
13.33
21.49
15.17
20.64
68
2.59
Bookvalue per sh¥
13.31
13.21
13.52
13.44
14.57
14.17
14.95
16.01
15.96
15.32
4.81
1.01%
2.21%
—
10.41
FCF per share¥
2.52
2.88
3.34
3.78
4.51
4.93
5.58
5.73
6.67
7.87
4.76
11.79%
13.19%
—
4.96
Dividend per sh¥
3.29
3.58
3.32
3.15
3.24
3.14
2.83
2.58
2.44
2.17
10.79
(7.67%)
(3.41%)
—
12.98
Div yield (avg)%
0.40
0.40
0.40
2.50
4.52
2.14
2.71
5.46
5.46
7.08
17.65
5.46
2.61
72
22.21
Payout ratio%
21.44
23.99
23.56
23.32
22.83
25.00
23.61
22.68
22.87
20.22
17.79
22.87
23.10
10
404.7
Shares (diluted)M
438.9
511.4
480.7
507.7
569.9
572.6
585.1
633.9
729.3
842.5
409.2
8.13%
6.52%
58
23.03
Buyback yield%
4.53
3.16
4.27
3.18
5.55
5.15
4.20
3.41
6.37
8.01
27.19
5.15
4.40
27
0.876
D/E ratiox
1.084
0.959
0.983
1.082
0.984
1.020
0.983
0.891
0.920
0.989
1.063
0.983
0.984
66
8.771
Enterprise value¥B
3.376
3.184
3.268
3.810
3.876
3.837
3.721
3.808
3.969
3.751
12.41
(0.66%)
1.55%
38
5.182
LT debt¥B
3.825
3.855
4.066
4.622
4.438
4.941
5.506
5.621
5.136
5.371
10.91
3.89%
3.86%
84
Revenue
¥10.49B
1.69%
1.00×
Cost of revenue
¥6.921B
1.55%
0.99×
Operating expenses
¥1.106B
2.49%
1.08×
Goodwill & intangibles
18.73%
Property and equipment
18.09%
Cash and investments
17.81%
Spread over hurdle
(2.30%)