0.582
Revenue¥B
2.007
2.047
2.131
2.218
2.358
2.467
2.564
2.643
2.803
2.905
0.616
4.26%
3.96%
10
17.57
Revenue growth%
19.80
20.14
19.13
21.58
20.94
23.15
20.23
19.52
16.52
13.92
28.02
19.52
19.97
23
2.86
Gross margin%
1.42
2.49
0.40
0.40
2.71
3.95
2.82
5.78
2.81
3.32
4.75
3.32
2.76
75
21.23
Operating margin%
10.85
11.02
10.70
8.76
7.63
5.78
2.86
2.51
1.99
1.53
7.16
2.51
6.71
60
27.32
Net margin%
31.14
33.77
33.70
35.34
35.55
37.20
36.55
36.17
38.85
41.64
20.30
37.20
35.86
27
10.07
P/E ratio (avg)x
20.63
23.64
27.64
30.36
34.22
35.12
38.35
40.23
44.47
43.37
18.44
40.23
34.67
26
16.29
EV/EBITx
56.94
62.41
59.86
63.72
62.04
64.44
76.13
82.40
83.17
99.34
28.61
82.40
64.08
66
27.55
FCF yield (avg)%
13.43
13.98
11.65
10.83
10.82
11.66
13.98
12.86
12.66
15.34
9.22
12.86
12.76
11
20.78
FCF margin%
23.53
25.08
25.43
25.46
26.28
24.71
24.80
27.12
25.72
24.51
14.93
24.80
25.25
91
0.873
FCF / Net incomex
1.151
1.112
1.193
1.309
1.466
1.486
1.694
1.639
1.735
2.043
1.341
1.694
1.476
26
13.59
ROIC%
19.78
20.73
23.54
26.34
28.60
30.67
28.71
31.36
34.19
32.49
15.12
31.36
28.66
8
28.95
Return on equity%
26.39
25.36
25.40
23.28
24.33
21.84
23.82
20.95
20.98
23.08
22.08
21.84
23.55
89
11.52
Return on assets%
24.76
26.56
26.85
27.80
27.35
28.78
31.54
32.42
33.37
35.49
9.64
32.42
28.29
47
2.84
EPS¥
7.36
7.47
7.43
8.39
8.62
9.86
10.31
11.73
11.94
11.82
3.15
6.52%
4.50%
—
5.13
EPS growth%
5.30
3.92
6.81
5.68
6.32
4.54
3.85
2.50
0.83
3.67
12.25
3.67
4.23
17
2.66
Bookvalue per sh¥
5.88
6.18
6.29
5.70
5.37
5.53
5.95
5.55
5.99
5.23
2.19
(0.53%)
(0.55%)
—
4.36
FCF per share¥
6.76
6.76
5.86
5.03
4.65
4.69
5.07
5.10
4.96
5.33
4.01
2.75%
(2.59%)
—
1.31
Dividend per sh¥
3.27
3.25
2.82
3.03
3.26
3.15
3.34
3.46
3.56
3.18
4.65
(0.49%)
(0.91%)
—
19.73
Div yield (avg)%
22.12
22.15
21.42
23.45
25.76
26.54
27.63
26.51
26.13
26.58
21.17
26.54
25.94
37
28.07
Payout ratio%
22.52
23.99
22.08
19.12
21.82
23.14
20.30
19.91
17.23
18.78
16.63
19.91
21.06
82
248.1
Shares (diluted)M
248.0
243.6
251.5
287.9
280.5
319.3
371.2
411.9
402.6
386.5
251.1
6.62%
5.31%
61
23.05
Buyback yield%
2.98
4.49
5.97
5.73
6.78
6.32
7.39
10.36
8.13
6.45
25.80
7.39
6.38
60
0.987
D/E ratiox
0.781
0.834
0.865
0.972
0.960
1.037
0.982
0.899
0.948
0.962
0.978
0.962
0.954
25
1,719
Enterprise value¥M
637.1
579.4
643.8
651.5
571.3
510.6
451.0
489.7
428.3
448.4
225.2
(4.73%)
(3.15%)
29
1.988
LT debt¥B
2.630
2.784
2.635
3.090
2.951
2.752
3.186
3.538
3.927
3.915
2.780
5.82%
3.87%
82
Revenue
¥2.905B
3.96%
1.00×
Cost of revenue
¥1.868B
4.19%
1.02×
Operating expenses
¥400.0M
3.45%
0.95×
Goodwill & intangibles
16.10%
Cash and investments
15.11%
Spread over hurdle
11.86%