0.627
Revenue¥B
2.256
2.358
2.409
2.469
2.592
2.703
2.789
2.875
3.033
3.234
0.665
4.52%
4.26%
73
29.61
Revenue growth%
14.04
12.91
13.07
13.75
13.50
15.96
16.23
15.23
17.12
18.76
23.56
16.23
14.63
56
9.81
Gross margin%
9.92
8.40
11.26
12.79
14.79
14.82
17.54
19.20
19.17
16.51
19.41
17.54
14.81
7
29.61
Operating margin%
19.02
20.06
18.02
17.65
20.38
19.99
21.24
22.20
21.38
22.80
8.67
21.38
20.22
20
11.23
Net margin%
11.83
8.97
7.33
7.15
7.97
9.33
9.82
12.73
14.95
13.46
22.25
12.73
9.58
62
7.808
P/E ratio (avg)x
26.81
25.16
26.43
26.79
27.62
25.82
23.72
24.65
27.66
29.12
34.46
25.82
26.61
9
25.59
EV/EBITx
37.20
32.75
36.05
37.99
33.29
33.73
33.32
33.06
31.54
32.76
35.25
33.06
33.31
34
19.18
FCF yield (avg)%
5.77
4.90
2.75
3.99
2.52
4.17
1.19
0.40
0.40
3.08
26.71
1.19
2.92
69
16.14
FCF margin%
20.99
20.70
21.09
21.77
23.72
21.73
21.53
19.07
17.02
16.66
10.41
19.07
21.04
49
1.745
FCF / Net incomex
1.816
1.986
2.264
2.575
3.031
3.144
3.371
3.602
4.250
4.090
0.232
3.602
3.087
24
13.38
ROIC%
5.60
3.05
1.64
2.50
0.40
1.13
0.40
1.20
3.57
4.81
7.52
1.20
2.07
76
11.10
Return on equity%
22.85
21.26
24.00
26.94
26.08
28.21
26.28
25.10
25.87
24.52
19.63
25.87
25.49
56
22.39
Return on assets%
16.45
19.41
22.04
24.86
27.83
27.84
29.82
29.63
30.96
28.09
15.00
29.63
27.83
23
0.82
EPS¥
0.73
0.83
0.91
0.92
0.85
0.94
0.98
1.13
1.30
1.34
0.84
9.51%
6.73%
—
24.77
EPS growth%
27.92
25.75
27.52
24.58
25.13
27.33
27.59
26.25
28.68
29.83
22.58
27.59
27.43
86
0.81
Bookvalue per sh¥
0.75
0.88
0.92
0.98
1.04
1.05
1.14
1.25
1.22
1.17
0.81
2.32%
4.51%
—
0.65
FCF per share¥
0.67
0.75
0.85
0.98
1.01
1.14
1.12
1.21
1.34
1.29
0.80
5.00%
8.36%
—
0.58
Dividend per sh¥
0.15
0.15
0.17
0.17
0.19
0.21
0.21
0.22
0.25
0.25
0.25
5.51%
4.79%
—
22.04
Div yield (avg)%
25.71
28.36
25.95
28.64
28.87
30.09
30.55
29.50
30.63
29.98
20.25
30.09
29.19
37
11.76
Payout ratio%
14.80
17.78
17.14
19.03
19.95
21.37
21.92
22.29
22.36
23.36
3.94
22.29
20.66
44
3.520
Shares (diluted)B
4.726
4.738
5.225
5.182
4.911
4.713
4.673
4.425
4.429
4.033
3.733
(3.86%)
(0.41%)
8
24.80
Buyback yield%
20.89
22.31
20.34
17.55
14.99
14.80
13.60
13.17
15.53
18.19
26.25
14.80
16.54
60
0.764
D/E ratiox
1.754
2.033
2.372
2.584
2.992
3.381
3.301
3.218
3.704
4.237
1.466
3.381
3.105
90
0.997
Enterprise value¥B
2.300
2.588
2.726
2.974
2.940
2.950
3.402
3.727
4.019
4.206
1.435
7.43%
5.88%
91
2.246
LT debt¥B
1.724
1.752
1.810
1.674
1.603
1.650
1.632
1.753
1.729
1.907
2.013
3.53%
0.10%
70
Revenue
¥3.234B
4.26%
1.00×
Cost of revenue
¥1.626B
4.04%
0.98×
Operating expenses
¥617.1M
4.56%
1.03×
Cash and investments
20.43%
Goodwill & intangibles
14.87%
Spread over hurdle
36.71%