0.784
Revenue¥B
1.863
1.989
2.086
2.239
2.369
2.520
2.687
2.872
2.989
3.130
0.811
5.73%
5.95%
52
21.67
Revenue growth%
23.76
25.61
24.28
24.17
26.76
28.36
27.26
29.89
27.33
25.50
20.73
27.33
26.19
91
26.06
Gross margin%
19.86
17.41
20.16
18.02
15.78
13.18
11.00
12.18
10.89
12.74
7.00
12.18
14.48
75
24.29
Operating margin%
1.71
2.30
0.40
2.90
0.45
0.40
2.43
3.13
2.87
0.40
29.32
2.43
2.01
64
24.41
Net margin%
11.27
11.84
13.31
16.23
15.35
16.08
16.30
14.18
13.69
14.85
20.71
14.85
14.52
67
14.19
P/E ratio (avg)x
31.44
31.03
31.46
36.67
39.12
37.79
35.83
38.91
38.31
36.29
29.15
37.79
36.48
34
9.364
EV/EBITx
15.05
16.32
18.68
19.28
19.95
19.56
19.38
20.08
22.61
22.20
20.31
20.08
19.47
55
23.23
FCF yield (avg)%
21.39
22.07
19.68
17.77
15.88
14.35
12.58
10.02
9.32
8.08
16.19
10.02
15.11
46
20.36
FCF margin%
23.33
23.74
21.76
20.28
22.61
22.20
21.00
23.96
24.40
22.73
16.21
22.73
22.67
58
0.597
FCF / Net incomex
0.105
0.112
0.097
0.085
0.091
0.078
0.079
0.071
0.070
0.063
0.513
0.071
0.082
72
11.54
ROIC%
25.42
23.10
21.60
21.68
18.85
20.36
18.65
15.70
13.23
13.55
22.68
15.70
19.61
77
16.80
Return on equity%
6.59
8.88
9.11
6.89
5.82
8.32
6.77
9.35
8.78
11.55
27.08
8.78
8.55
53
26.16
Return on assets%
23.24
22.81
23.51
24.21
24.00
24.59
23.08
25.89
22.97
21.43
6.18
23.08
23.38
78
2.67
EPS¥
6.35
6.28
6.53
5.71
5.62
5.51
5.78
5.07
4.59
4.49
2.75
(4.42%)
(4.66%)
—
2.06
EPS growth%
21.15
20.41
19.87
19.82
21.21
21.19
22.57
24.35
27.29
25.89
23.42
24.35
21.20
42
2.36
Bookvalue per sh¥
6.28
6.74
6.51
7.18
6.97
6.92
6.67
7.25
7.98
8.41
6.25
3.81%
1.97%
—
7.38
FCF per share¥
4.43
3.97
3.66
3.39
3.45
3.13
3.34
3.60
3.52
3.34
1.69
(0.64%)
(2.81%)
—
6.20
Dividend per sh¥
8.40
9.26
9.84
11.10
10.87
12.51
13.92
14.68
16.86
17.55
4.69
10.06%
7.96%
—
15.96
Div yield (avg)%
19.13
17.84
17.15
15.58
18.13
16.20
14.75
16.40
18.33
20.21
7.13
16.40
17.49
64
8.07
Payout ratio%
27.35
28.16
25.76
24.34
21.64
23.75
23.97
25.74
26.31
23.56
2.15
23.97
25.04
87
121.5
Shares (diluted)M
114.6
118.5
126.8
140.0
145.9
147.7
146.5
154.4
158.2
143.6
120.6
(0.32%)
2.51%
32
26.41
Buyback yield%
0.40
0.40
0.40
0.40
2.79
4.35
6.80
6.21
8.00
5.70
27.04
6.21
3.57
55
0.563
D/E ratiox
0.858
0.787
0.725
0.668
0.652
0.642
0.693
0.620
0.666
0.603
1.436
0.642
0.667
27
0.484
Enterprise value¥B
0.400
0.442
0.496
0.512
0.495
0.513
0.494
0.493
0.516
0.510
1.635
0.59%
3.37%
68
2.065
LT debt¥B
1.540
1.591
1.856
2.146
2.422
2.764
2.965
3.125
3.742
4.284
1.210
12.08%
11.58%
65
Revenue
¥3.130B
5.95%
1.00×
Cost of revenue
¥2.095B
5.96%
1.00×
Operating expenses
¥611.9M
5.97%
1.00×
Cash and investments
18.97%
Goodwill & intangibles
17.50%
Spread over hurdle
(6.16%)