8.871
Revenue¥B
10.25
10.66
11.19
11.79
12.40
13.09
13.70
13.99
14.24
14.98
9.731
3.85%
4.03%
40
4.90
Revenue growth%
24.05
23.84
24.51
23.15
20.85
21.15
23.46
23.81
24.99
25.67
7.36
23.81
23.83
87
18.14
Gross margin%
4.90
6.72
6.26
3.49
4.85
2.97
0.40
0.40
0.40
0.40
4.45
0.40
3.23
39
5.28
Operating margin%
4.66
4.40
7.07
8.96
6.68
7.16
5.35
7.94
9.67
8.56
2.16
7.94
7.11
32
21.69
Net margin%
21.25
22.32
25.28
25.54
28.13
28.41
25.53
24.45
27.02
26.48
8.67
26.48
25.53
8
38.00
P/E ratio (avg)x
36.69
36.21
35.76
35.95
35.67
34.45
37.05
33.95
37.63
41.23
22.51
37.05
36.08
45
12.57
EV/EBITx
11.51
11.71
11.62
12.46
14.25
15.47
17.39
18.05
20.97
19.53
14.45
18.05
14.86
40
5.43
FCF yield (avg)%
10.08
9.91
8.67
8.64
7.55
4.84
5.52
7.85
8.67
10.62
10.81
7.85
8.65
92
20.35
FCF margin%
28.65
26.00
24.59
23.51
21.91
20.30
23.11
24.55
26.84
27.06
26.36
24.55
24.57
69
0.951
FCF / Net incomex
1.536
1.668
1.907
1.992
2.290
2.593
2.697
2.533
2.874
3.121
1.228
2.697
2.411
46
18.76
ROIC%
15.20
14.01
14.63
12.65
12.99
13.30
12.70
13.61
13.68
13.26
11.33
13.30
13.46
36
17.86
Return on equity%
22.01
19.53
20.98
19.05
20.27
23.18
24.54
24.04
25.11
24.25
22.81
24.25
22.60
95
17.43
Return on assets%
19.39
21.90
21.53
19.56
17.48
19.73
22.33
21.62
22.84
22.09
21.17
22.09
21.58
8
4.77
EPS¥
6.80
6.92
7.68
8.82
9.30
8.90
8.71
9.97
11.74
12.84
5.10
6.66%
7.56%
—
6.23
EPS growth%
17.26
17.71
18.92
17.56
16.28
18.84
16.56
15.76
18.22
18.65
8.57
18.22
17.63
17
5.73
Bookvalue per sh¥
6.65
7.51
7.86
8.04
7.98
9.46
10.91
12.24
13.37
13.14
8.52
10.50%
7.73%
—
6.09
FCF per share¥
2.24
2.55
2.96
2.94
2.96
3.30
3.20
3.71
3.71
4.08
8.75
6.61%
6.66%
—
2.36
Dividend per sh¥
13.06
13.18
15.73
17.54
19.15
20.55
22.12
26.64
26.19
27.28
10.88
7.33%
9.67%
—
11.43
Div yield (avg)%
8.00
6.16
7.10
4.88
5.61
3.01
3.18
3.61
4.78
2.37
22.31
3.18
4.83
72
25.90
Payout ratio%
11.77
14.36
11.44
12.50
10.11
8.09
7.22
10.16
10.14
7.90
22.32
8.09
10.15
95
781.3
Shares (diluted)M
808.8
787.4
831.3
831.8
828.6
737.6
714.4
762.9
662.0
625.2
797.5
(5.48%)
(2.73%)
57
21.13
Buyback yield%
11.74
13.99
14.93
13.79
14.62
15.32
15.85
13.08
12.98
11.97
7.92
13.08
13.89
14
0.305
D/E ratiox
1.518
1.621
1.648
1.728
1.681
1.792
1.654
1.543
1.619
1.646
0.832
1.646
1.647
94
8.750
Enterprise value¥B
1.532
1.614
1.740
1.893
1.966
1.934
1.977
2.240
2.182
2.508
0.589
4.99%
5.21%
76
11.56
LT debt¥B
9.585
10.43
10.21
11.44
12.08
11.28
11.25
11.89
11.96
11.64
1.643
(0.74%)
1.34%
24
Revenue
¥14.98B
4.03%
1.00×
Cost of revenue
¥6.939B
3.34%
0.94×
Operating expenses
¥2.743B
5.23%
1.12×
Cash and investments
15.78%
Spread over hurdle
13.07%