3.180
Revenue¥B
3.799
4.039
4.168
4.395
4.539
4.866
5.039
5.325
5.607
5.990
3.408
5.70%
5.25%
84
18.66
Revenue growth%
18.94
19.87
20.49
22.35
24.58
23.38
20.72
21.01
20.61
20.41
13.70
20.72
20.66
55
10.15
Gross margin%
14.03
12.48
13.99
15.53
17.25
14.69
17.60
20.17
20.87
21.51
8.27
20.17
16.39
77
9.92
Operating margin%
20.87
21.43
22.23
24.96
26.84
26.67
28.76
28.29
27.02
29.18
7.33
28.29
26.76
62
9.45
Net margin%
17.64
19.46
16.64
16.43
15.51
15.84
18.55
19.59
19.08
21.52
11.80
19.08
18.09
74
20.67
P/E ratio (avg)x
49.57
51.49
59.18
56.12
58.68
67.52
72.49
74.83
88.08
86.33
7.947
74.83
63.35
31
22.99
EV/EBITx
33.27
36.66
40.66
44.38
47.14
50.05
54.68
52.78
58.29
57.53
25.92
54.68
48.60
60
25.31
FCF yield (avg)%
18.63
18.52
15.71
14.95
17.03
15.89
12.90
13.44
12.75
14.47
14.33
13.44
15.33
45
2.31
FCF margin%
19.27
18.76
16.16
13.89
12.25
14.60
14.21
14.51
11.75
12.50
3.82
14.21
14.36
59
1.777
FCF / Net incomex
1.038
0.988
0.899
0.813
0.861
0.818
0.802
0.837
0.779
0.829
1.274
0.818
0.833
33
15.87
ROIC%
23.86
26.65
26.09
28.35
25.40
25.41
25.11
23.42
23.57
25.23
4.64
25.11
25.32
62
19.81
Return on equity%
20.34
22.72
22.79
23.36
26.01
25.83
24.28
21.50
20.65
21.89
24.99
21.89
22.76
27
10.38
Return on assets%
17.57
18.31
19.93
20.29
18.41
17.55
18.95
19.68
18.39
18.64
9.54
18.64
18.52
42
0.91
EPS¥
1.10
1.17
1.10
1.08
1.04
1.13
1.09
1.03
1.01
1.06
0.94
0.32%
(0.44%)
—
23.22
EPS growth%
16.70
17.77
18.91
20.72
23.55
23.30
22.34
22.44
22.27
23.95
5.31
22.44
22.30
51
0.58
Bookvalue per sh¥
0.80
0.93
0.92
0.90
0.85
0.80
0.90
1.02
1.02
1.20
0.94
7.09%
4.63%
—
3.10
FCF per share¥
4.68
4.61
5.32
5.74
6.81
7.25
7.68
9.14
9.35
11.18
2.02
10.42%
11.00%
—
3.07
Dividend per sh¥
0.89
1.02
1.06
1.23
1.39
1.67
1.63
1.67
1.75
1.81
1.55
5.41%
7.45%
—
4.92
Div yield (avg)%
22.83
24.36
22.22
19.85
17.91
17.40
14.75
15.18
13.96
12.44
10.10
14.75
17.65
42
6.32
Payout ratio%
9.76
12.57
15.45
17.02
14.25
15.85
16.13
17.44
14.62
13.66
11.56
15.85
15.04
26
449.9
Shares (diluted)M
387.1
354.5
324.1
351.4
348.7
370.1
328.1
293.9
311.6
347.7
444.2
(0.06%)
(1.70%)
80
13.93
Buyback yield%
8.48
5.54
3.73
1.00
3.71
5.60
5.69
7.49
6.44
7.63
7.96
6.44
5.65
79
0.677
D/E ratiox
0.555
0.578
0.614
0.662
0.710
0.674
0.698
0.612
0.676
0.656
0.875
0.674
0.659
42
2.660
Enterprise value¥B
5.095
5.501
6.104
6.057
6.723
7.389
6.832
6.130
6.056
5.740
3.668
(3.11%)
1.02%
6
4.744
LT debt¥B
3.706
4.290
5.020
5.464
5.389
5.508
5.506
5.563
5.750
6.793
2.988
4.74%
6.06%
71
Revenue
¥5.990B
5.25%
1.00×
Cost of revenue
¥2.902B
4.78%
0.96×
Operating expenses
¥1.502B
5.71%
1.04×
Cash and investments
17.09%
Spread over hurdle
18.75%