1.275
Revenue¥B
1.599
1.661
1.741
1.778
1.849
1.901
1.981
2.049
2.094
2.144
1.343
3.00%
3.35%
78
2.53
Revenue growth%
22.64
20.98
22.72
24.52
27.48
24.64
24.27
23.93
25.08
25.03
7.48
24.64
24.40
33
22.16
Gross margin%
2.72
0.40
0.40
0.40
2.41
2.99
3.17
5.14
4.69
3.17
15.53
3.17
2.85
46
23.27
Operating margin%
18.83
19.13
18.92
18.48
16.46
14.01
13.21
11.89
11.59
11.00
28.07
11.89
15.23
67
14.99
Net margin%
19.36
17.05
19.00
19.75
18.07
17.36
15.66
13.46
12.95
14.60
27.60
14.60
17.21
11
28.83
P/E ratio (avg)x
29.66
26.26
25.14
25.88
22.33
23.08
23.28
23.47
22.72
20.05
7.467
23.08
23.37
87
26.59
EV/EBITx
18.50
21.37
23.82
26.54
26.32
26.71
29.50
29.14
33.29
34.71
37.18
29.50
26.63
70
3.05
FCF yield (avg)%
3.18
3.50
3.97
5.80
3.22
4.38
5.06
3.37
0.89
0.51
15.82
3.37
3.44
38
8.32
FCF margin%
4.09
1.55
0.40
2.57
2.46
5.30
5.29
4.76
7.10
5.90
8.34
5.30
4.43
70
0.830
FCF / Net incomex
0.613
0.590
0.609
0.679
0.756
0.803
0.712
0.775
0.856
0.834
1.770
0.803
0.734
86
14.34
ROIC%
31.03
33.20
31.46
29.00
31.87
30.95
30.38
32.44
33.22
33.86
16.63
32.44
31.66
70
27.90
Return on equity%
34.57
36.00
38.25
35.50
37.74
36.28
37.01
35.04
36.51
36.75
27.89
36.51
36.40
17
24.84
Return on assets%
10.15
10.08
7.29
4.97
2.13
4.79
6.11
3.78
4.75
5.06
12.94
4.79
5.01
14
0.12
EPS¥
0.83
0.87
0.95
0.92
0.96
0.83
0.89
0.91
0.95
0.88
0.13
(1.76%)
1.54%
—
24.57
EPS growth%
3.70
6.11
8.68
10.48
13.03
13.67
13.95
14.06
14.76
15.52
17.31
14.06
13.35
34
0.34
Bookvalue per sh¥
0.44
0.44
0.49
0.55
0.56
0.58
0.60
0.69
0.82
0.88
0.39
9.35%
7.82%
—
0.76
FCF per share¥
0.59
0.55
0.54
0.57
0.62
0.57
0.57
0.52
0.53
0.52
0.78
(3.27%)
(2.09%)
—
0.12
Dividend per sh¥
0.51
0.47
0.40
0.37
0.32
0.32
0.32
0.29
0.26
0.24
0.18
(5.36%)
(7.35%)
—
7.81
Div yield (avg)%
24.64
26.58
25.76
28.24
27.97
29.46
26.84
26.52
28.55
28.21
29.99
28.21
27.41
9
17.36
Payout ratio%
16.35
19.20
18.26
19.73
18.40
20.64
17.79
19.47
20.11
21.33
2.50
20.11
19.34
59
1.320
Shares (diluted)B
1.382
1.354
1.271
1.164
1.198
1.129
1.213
1.147
1.292
1.187
1.371
(0.19%)
(0.36%)
45
2.14
Buyback yield%
28.31
26.65
28.60
28.25
25.96
27.41
24.88
22.85
22.78
23.10
19.38
23.10
26.31
9
0.375
D/E ratiox
0.186
0.181
0.193
0.193
0.212
0.226
0.238
0.265
0.303
0.290
0.886
0.265
0.219
11
0.824
Enterprise value¥B
2.089
2.188
2.054
2.142
2.220
2.556
2.586
2.480
2.742
2.616
0.804
3.34%
3.00%
53
0.598
LT debt¥B
0.665
0.722
0.836
0.869
0.880
1.014
0.972
1.083
1.070
1.239
1.151
7.08%
7.58%
57
Revenue
¥2.144B
3.35%
1.00×
Cost of revenue
¥1.371B
3.65%
1.03×
Operating expenses
¥410.6M
2.61%
0.93×
Cash and investments
16.01%
Goodwill & intangibles
15.84%
Spread over hurdle
20.71%