0.150
Revenue¥B
2.467
2.618
2.715
2.843
2.892
2.941
3.079
3.258
3.430
3.568
0.163
4.29%
4.15%
95
2.82
Revenue growth%
23.15
20.87
18.32
17.95
17.39
19.63
18.22
19.00
19.13
19.33
20.35
19.13
19.06
81
20.48
Gross margin%
7.45
10.43
7.97
7.07
6.71
8.71
8.13
6.69
9.28
10.55
20.01
8.71
8.05
75
25.87
Operating margin%
21.74
20.94
19.14
20.66
21.40
21.80
21.47
18.78
19.58
18.77
2.38
19.58
20.80
46
15.12
Net margin%
12.35
12.72
10.76
12.64
11.19
13.87
11.38
11.61
9.69
8.36
13.04
11.38
11.50
94
16.22
P/E ratio (avg)x
48.55
53.52
60.74
66.74
66.12
64.61
72.82
84.84
95.51
99.11
29.76
84.84
66.43
35
30.08
EV/EBITx
20.07
21.52
21.16
21.44
20.15
21.34
22.12
25.54
28.72
31.79
28.77
25.54
21.48
46
12.65
FCF yield (avg)%
5.77
4.43
4.22
3.78
6.49
7.29
8.82
5.94
7.39
6.54
5.72
7.29
6.22
65
5.48
FCF margin%
26.30
24.48
27.22
27.21
26.55
26.05
26.22
28.13
26.06
25.43
27.27
26.06
26.26
41
1.474
FCF / Net incomex
1.547
1.326
1.344
1.137
1.089
1.100
1.004
0.922
0.978
1.033
0.212
1.004
1.095
14
5.33
ROIC%
13.33
13.07
13.93
14.54
13.09
12.08
12.41
14.30
12.19
13.91
12.91
12.41
13.21
60
2.23
Return on equity%
14.85
15.32
13.29
12.46
10.40
7.97
5.89
7.38
7.24
4.98
19.32
7.24
9.19
88
6.28
Return on assets%
17.60
20.13
19.26
20.52
21.45
23.94
25.21
22.76
20.43
23.17
29.88
23.17
20.99
12
0.82
EPS¥
0.97
0.95
1.09
1.18
1.19
1.38
1.55
1.78
2.04
2.24
0.84
13.39%
9.98%
—
19.50
EPS growth%
11.60
9.28
11.30
12.20
12.63
11.84
10.74
9.72
8.42
6.86
24.56
9.72
11.02
32
0.85
Bookvalue per sh¥
2.41
2.76
3.13
3.30
3.19
3.48
3.89
4.35
4.82
4.67
1.16
7.92%
6.20%
—
0.60
FCF per share¥
1.49
1.71
2.05
2.01
2.07
2.12
2.44
2.59
2.55
2.88
0.82
6.85%
8.48%
—
1.20
Dividend per sh¥
3.01
2.86
2.89
3.38
3.77
4.16
4.56
5.29
5.61
5.97
0.95
9.63%
8.52%
—
15.84
Div yield (avg)%
17.83
19.01
19.15
21.07
20.62
18.20
16.70
17.56
16.34
14.93
19.76
16.70
18.02
25
11.96
Payout ratio%
15.26
16.54
18.04
19.50
19.65
22.28
19.74
20.41
21.39
19.27
22.61
20.41
19.58
32
1.035
Shares (diluted)B
0.805
0.872
0.899
0.924
0.824
0.802
0.807
0.770
0.731
0.657
1.021
(4.41%)
(1.53%)
7
12.03
Buyback yield%
25.71
27.52
26.60
24.48
23.90
24.88
23.49
21.41
21.31
21.30
22.98
21.41
24.19
53
1.589
D/E ratiox
1.055
1.026
1.222
1.289
1.404
1.542
1.729
2.081
2.107
2.453
0.582
2.081
1.473
23
1.320
Enterprise value¥B
2.681
2.830
2.707
2.876
3.067
3.094
2.832
2.965
3.093
2.894
2.022
(1.15%)
(0.41%)
67
2.101
LT debt¥B
1.229
1.231
1.287
1.285
1.419
1.580
1.478
1.513
1.579
1.697
1.718
3.65%
4.20%
10
Revenue
¥3.568B
4.15%
1.00×
Cost of revenue
¥2.371B
4.29%
1.01×
Operating expenses
¥828.7M
4.26%
1.01×
Cash and investments
17.71%
Goodwill & intangibles
17.46%
Spread over hurdle
(1.66%)