7.038
Revenue¥B
5.325
5.553
5.796
6.180
6.630
7.163
7.551
7.869
8.418
9.031
7.412
6.38%
6.17%
26
9.08
Revenue growth%
21.20
20.98
21.11
21.78
21.10
23.45
21.37
20.48
21.17
20.55
7.64
21.17
21.14
85
19.79
Gross margin%
29.95
31.05
28.52
28.09
28.86
29.67
26.77
28.77
29.60
31.90
16.54
29.60
29.23
80
24.81
Operating margin%
6.36
4.49
4.49
5.21
3.60
1.28
4.18
2.22
3.48
5.76
6.56
3.48
4.34
13
12.51
Net margin%
12.18
13.83
11.62
11.09
11.55
13.53
11.85
11.79
12.77
13.52
5.25
12.77
12.01
66
12.40
P/E ratio (avg)x
29.65
28.69
33.48
32.22
33.44
34.35
34.69
38.49
36.61
34.83
31.24
34.83
33.91
55
9.108
EV/EBITx
29.39
26.75
23.48
23.03
20.41
17.78
15.52
14.84
15.39
14.62
16.46
15.39
19.09
81
24.83
FCF yield (avg)%
21.12
21.19
19.98
18.48
18.29
18.30
19.19
19.69
18.59
19.99
11.05
19.19
19.44
48
18.58
FCF margin%
33.46
33.52
32.73
34.02
31.68
30.25
31.76
29.10
29.12
27.01
15.22
29.12
31.72
90
0.621
FCF / Net incomex
1.637
1.908
1.925
2.197
2.534
2.781
3.079
3.307
3.981
4.644
0.292
3.307
2.658
55
19.08
ROIC%
26.06
27.49
25.41
24.35
26.18
29.00
31.63
34.25
36.89
39.01
13.41
34.25
28.25
19
20.45
Return on equity%
4.81
5.56
2.62
0.67
0.40
2.44
0.99
0.97
2.25
0.73
22.56
0.99
1.62
62
14.99
Return on assets%
14.68
16.81
14.70
13.50
11.31
11.20
8.92
8.70
7.95
9.78
6.67
8.92
11.26
64
13.43
EPS¥
24.19
27.41
27.46
26.58
28.98
29.16
30.12
31.17
31.17
32.82
14.23
2.52%
3.90%
—
17.73
EPS growth%
10.47
11.00
8.67
7.03
4.45
3.92
2.00
0.40
2.23
3.88
15.18
2.23
4.18
41
29.46
Bookvalue per sh¥
21.28
21.49
24.38
28.24
28.18
28.03
32.47
34.68
40.10
42.42
30.85
8.52%
7.23%
—
23.50
FCF per share¥
11.17
12.03
11.54
11.07
11.38
10.97
12.01
11.15
11.14
11.74
20.05
0.62%
(0.06%)
—
20.17
Dividend per sh¥
22.87
23.47
24.31
23.20
20.32
18.55
18.17
18.16
18.52
19.50
13.55
(0.83%)
(1.50%)
—
9.24
Div yield (avg)%
3.05
5.60
8.51
10.17
13.07
13.27
11.33
11.06
13.01
14.82
10.67
13.01
11.19
16
21.98
Payout ratio%
3.68
5.37
2.78
2.65
0.98
0.40
2.42
5.34
3.51
5.37
20.24
3.51
3.15
29
139.8
Shares (diluted)M
124.0
134.3
122.5
136.6
136.7
135.0
142.6
146.8
163.5
169.6
136.5
4.40%
2.15%
59
8.57
Buyback yield%
9.14
11.83
13.70
14.61
16.68
15.91
17.91
19.05
18.00
15.34
6.58
17.91
15.62
46
0.433
D/E ratiox
1.841
2.062
2.064
2.268
2.109
2.197
2.189
2.481
2.648
2.992
1.104
2.481
2.193
90
6.470
Enterprise value¥B
8.017
8.625
9.058
9.465
10.03
10.27
11.02
10.81
12.16
12.19
1.897
3.99%
5.11%
55
3.624
LT debt¥B
1.310
1.345
1.436
1.541
1.656
1.810
1.777
2.022
1.920
1.967
7.647
3.51%
4.79%
32
Revenue
¥9.031B
6.17%
1.00×
Cost of revenue
¥4.813B
6.23%
1.01×
Operating expenses
¥1.471B
5.56%
0.94×
Goodwill & intangibles
18.13%
Cash and investments
17.53%
Spread over hurdle
13.67%