1.331
Revenue¥B
2.247
2.341
2.466
2.585
2.683
2.731
2.791
2.894
3.051
3.187
1.479
3.50%
3.84%
28
3.31
Revenue growth%
23.69
23.81
22.72
20.30
21.06
18.82
18.62
18.58
17.18
18.58
9.88
18.58
19.56
54
26.66
Gross margin%
19.50
21.75
20.86
23.28
24.04
25.91
25.35
25.33
28.20
29.01
25.46
25.91
24.68
63
22.25
Operating margin%
31.84
33.96
36.62
35.67
36.34
35.00
34.01
32.91
32.83
30.05
2.35
32.91
33.98
27
29.56
Net margin%
25.86
25.56
24.60
23.63
24.60
25.10
26.52
24.34
24.32
22.17
27.91
24.34
24.60
24
16.91
P/E ratio (avg)x
11.15
11.02
11.94
13.06
12.54
13.52
14.73
14.43
12.70
13.35
29.62
13.52
12.88
53
35.20
EV/EBITx
54.35
57.52
57.62
64.54
67.56
76.50
89.45
87.98
84.33
82.49
13.41
84.33
72.03
88
19.40
FCF yield (avg)%
21.24
19.97
21.71
23.02
23.88
23.27
22.17
21.19
19.51
16.63
6.70
21.19
21.47
47
16.36
FCF margin%
9.61
9.63
12.57
12.40
10.44
7.56
9.62
9.80
8.02
9.69
19.85
9.62
9.66
94
0.940
FCF / Net incomex
0.184
0.181
0.185
0.202
0.185
0.200
0.182
0.197
0.215
0.211
0.215
0.200
0.191
17
24.85
ROIC%
31.66
31.33
31.17
30.92
29.07
28.98
27.44
29.64
27.82
25.56
15.94
27.82
29.35
94
12.52
Return on equity%
14.44
16.42
17.34
17.67
19.93
19.43
18.54
17.31
15.69
16.54
2.62
17.31
17.32
59
2.84
Return on assets%
26.02
28.91
28.02
27.07
26.07
28.79
26.35
24.73
27.65
27.06
23.92
27.06
27.06
31
0.86
EPS¥
0.74
0.78
0.68
0.71
0.71
0.64
0.66
0.58
0.59
0.52
0.92
(5.84%)
(4.09%)
—
15.87
EPS growth%
16.70
13.71
10.76
12.89
10.87
12.36
10.90
8.20
7.54
9.21
15.38
9.21
10.89
34
1.19
Bookvalue per sh¥
2.32
2.29
2.42
2.28
2.62
2.55
2.93
3.24
3.27
3.36
0.41
5.11%
4.56%
—
1.73
FCF per share¥
1.60
1.76
1.96
2.36
2.69
2.81
3.28
3.96
4.49
4.97
0.79
13.09%
12.64%
—
0.37
Dividend per sh¥
1.01
1.16
1.35
1.50
1.54
1.50
1.63
1.81
1.89
2.22
0.51
7.53%
7.74%
—
21.39
Div yield (avg)%
27.11
24.84
26.38
26.50
28.38
31.15
31.92
29.43
32.34
31.59
15.84
31.59
28.91
95
3.09
Payout ratio%
14.72
14.15
12.97
15.71
15.62
17.89
16.74
18.23
15.55
17.20
19.53
17.20
15.67
23
514.1
Shares (diluted)M
543.9
589.2
630.0
684.5
758.2
719.6
780.7
820.2
794.6
807.2
498.5
1.26%
4.06%
21
17.33
Buyback yield%
11.56
12.78
15.18
16.33
14.16
14.35
11.69
11.18
10.27
11.30
13.98
11.30
12.23
38
1.000
D/E ratiox
0.824
0.792
0.909
0.958
1.061
1.073
1.087
1.273
1.502
1.624
0.339
1.273
1.067
18
1.996
Enterprise value¥B
1.866
1.935
1.696
1.597
1.521
1.600
1.659
1.437
1.365
1.379
2.629
(1.94%)
(2.86%)
50
613.7
LT debt¥M
293.8
302.9
347.4
319.2
309.0
314.5
344.6
360.1
404.1
443.4
429.4
7.49%
4.05%
61
Revenue
¥3.187B
3.84%
1.00×
Cost of revenue
¥1.683B
3.97%
1.01×
Operating expenses
¥624.1M
4.09%
1.02×
Goodwill & intangibles
17.27%
Cash and investments
16.37%
Spread over hurdle
13.37%