2.687
Revenue¥B
2.615
2.788
3.029
3.290
3.554
3.830
4.149
4.396
4.656
5.071
2.825
7.37%
7.82%
35
27.38
Revenue growth%
18.87
16.99
18.89
17.12
18.43
17.10
14.50
13.88
13.07
13.06
2.85
13.88
17.05
18
28.31
Gross margin%
2.60
4.64
5.58
7.51
4.75
6.41
8.18
9.49
7.12
9.26
12.27
8.18
6.76
89
13.01
Operating margin%
11.22
8.56
9.36
9.51
8.61
6.55
7.69
5.54
4.02
2.87
7.31
5.54
8.13
84
6.84
Net margin%
11.21
9.89
9.39
9.80
7.24
7.54
8.00
5.41
3.69
3.84
26.41
5.41
7.77
50
9.208
P/E ratio (avg)x
40.75
43.19
49.09
55.18
53.32
54.29
62.59
59.81
58.72
67.10
24.36
59.81
54.73
28
26.31
EV/EBITx
27.98
28.80
32.88
34.45
41.10
42.73
45.81
45.99
48.71
50.20
20.95
45.99
41.91
38
10.96
FCF yield (avg)%
27.17
27.39
30.14
32.25
34.40
31.92
34.45
34.92
33.15
34.26
14.46
34.26
32.70
86
4.53
FCF margin%
4.09
4.95
2.21
2.94
4.08
1.36
1.90
1.07
0.40
0.40
11.30
1.07
2.05
47
0.656
FCF / Net incomex
0.494
0.447
0.489
0.438
0.424
0.394
0.400
0.422
0.377
0.369
1.239
0.394
0.423
47
15.06
ROIC%
32.32
32.88
34.96
33.97
32.67
35.41
35.81
34.86
33.11
31.96
27.20
34.86
33.54
44
18.37
Return on equity%
18.39
20.56
20.31
22.23
22.22
19.80
19.14
16.56
17.24
19.40
2.66
19.14
19.60
43
12.31
Return on assets%
25.84
27.51
26.76
23.85
21.11
18.16
15.53
17.76
19.55
18.94
21.47
18.16
20.33
29
2.06
EPS¥
3.16
2.97
2.81
3.23
3.63
3.85
3.88
3.75
4.28
4.95
2.24
6.41%
3.95%
—
21.86
EPS growth%
18.78
20.60
21.01
21.24
20.03
19.26
19.84
20.05
19.25
21.88
15.55
19.84
20.04
60
1.67
Bookvalue per sh¥
2.83
3.34
3.65
3.86
4.31
4.30
4.29
4.20
4.07
4.87
3.02
2.44%
6.14%
—
1.61
FCF per share¥
1.09
1.05
1.10
1.25
1.41
1.42
1.31
1.28
1.32
1.23
1.62
(2.64%)
0.31%
—
2.90
Dividend per sh¥
3.73
3.66
4.10
3.70
3.60
3.98
3.79
3.94
3.84
4.08
1.18
2.55%
1.06%
—
19.86
Div yield (avg)%
4.18
4.81
7.59
4.93
6.58
6.06
7.58
4.91
2.83
2.22
3.63
4.91
4.92
35
21.65
Payout ratio%
5.66
6.65
8.60
9.41
9.18
7.67
10.48
12.69
12.42
12.14
11.48
12.14
9.30
45
1,003
Shares (diluted)M
895.6
869.9
829.7
820.0
845.6
804.4
785.9
720.5
777.7
694.7
985.6
(3.86%)
(2.36%)
43
27.91
Buyback yield%
23.46
22.94
19.96
22.77
24.46
21.59
18.75
18.73
17.17
14.91
15.31
18.73
20.78
75
1.599
D/E ratiox
0.575
0.555
0.633
0.670
0.674
0.678
0.712
0.842
1.002
1.004
0.320
0.842
0.676
54
4.444
Enterprise value¥B
3.764
3.916
3.935
4.411
4.176
4.362
4.900
4.854
5.101
5.438
1.850
5.42%
5.18%
29
2.008
LT debt¥B
2.091
2.080
2.201
2.560
2.772
2.739
3.016
3.547
4.034
3.863
3.551
6.86%
6.12%
78
Revenue
¥5.071B
7.82%
1.00×
Cost of revenue
¥3.001B
7.71%
0.99×
Operating expenses
¥495.6M
7.15%
0.94×
Cash and investments
16.40%
Return on capital
159.10%
Spread over hurdle
149.87%