0.701
Revenue¥B
1.120
1.149
1.139
1.123
1.143
1.127
1.152
1.181
1.178
1.161
0.715
0.31%
0.41%
59
23.26
Revenue growth%
25.18
27.39
28.87
29.09
31.39
31.45
30.81
28.19
29.97
30.85
13.13
30.81
29.53
24
18.22
Gross margin%
17.98
18.38
19.45
20.72
18.44
19.28
20.79
23.55
23.53
24.08
12.04
23.53
20.08
78
21.00
Operating margin%
26.50
27.35
25.26
25.07
27.92
28.42
29.28
27.33
27.64
26.70
17.53
27.64
27.34
89
23.31
Net margin%
28.06
28.70
30.66
31.47
28.65
29.26
31.91
29.88
30.87
32.85
26.07
30.87
30.27
24
11.86
P/E ratio (avg)x
46.70
48.07
47.71
50.44
55.66
63.64
69.32
73.87
75.42
79.61
6.103
73.87
59.65
19
20.73
EV/EBITx
13.41
13.81
13.73
14.57
14.64
14.63
13.95
13.14
13.99
15.63
14.20
13.99
13.97
22
14.60
FCF yield (avg)%
15.57
18.41
15.91
15.67
14.26
13.37
13.70
11.47
14.07
15.69
15.67
13.70
14.92
21
28.72
FCF margin%
34.13
36.71
35.25
36.97
34.75
32.50
29.80
32.33
34.23
34.99
7.44
32.50
34.49
58
0.562
FCF / Net incomex
0.252
0.246
0.280
0.321
0.311
0.307
0.361
0.404
0.386
0.419
1.337
0.386
0.316
55
29.99
ROIC%
11.89
11.56
11.57
14.44
14.97
15.41
14.91
17.84
19.78
19.66
18.10
17.84
14.94
80
27.76
Return on equity%
23.36
20.88
20.08
22.15
24.83
22.20
24.88
27.44
24.74
24.15
15.56
24.74
23.76
5
18.65
Return on assets%
25.53
25.90
28.57
27.27
28.59
28.69
30.21
28.56
25.84
24.81
28.87
28.56
27.91
43
0.36
EPS¥
1.65
1.59
1.51
1.65
1.53
1.48
1.65
1.60
1.67
1.68
0.39
1.84%
1.68%
—
17.60
EPS growth%
18.19
17.09
15.23
17.39
15.67
16.05
18.45
17.36
14.64
15.99
2.58
16.05
16.57
83
0.36
Bookvalue per sh¥
0.55
0.52
0.56
0.56
0.61
0.58
0.60
0.64
0.72
0.74
0.32
3.82%
3.61%
—
0.95
FCF per share¥
1.25
1.26
1.28
1.30
1.49
1.72
1.61
1.59
1.66
1.89
0.43
4.85%
5.54%
—
0.27
Dividend per sh¥
1.44
1.72
2.08
2.45
2.48
2.98
3.10
3.72
4.47
5.04
0.76
15.20%
13.42%
—
11.19
Div yield (avg)%
24.35
22.00
24.50
21.64
23.32
21.73
22.82
20.12
20.73
18.38
10.81
20.73
21.87
84
28.35
Payout ratio%
13.90
13.06
10.21
9.93
8.00
7.80
5.52
8.45
5.77
7.50
15.55
7.50
8.23
94
999.4
Shares (diluted)M
873.5
842.5
788.3
692.7
745.5
755.8
813.6
729.9
675.5
668.5
983.0
(2.16%)
(3.39%)
62
8.83
Buyback yield%
13.33
15.30
13.11
12.49
12.53
11.24
12.22
14.44
17.24
18.75
22.68
14.44
13.22
21
1.610
D/E ratiox
0.171
0.156
0.140
0.139
0.125
0.114
0.118
0.110
0.112
0.109
1.284
0.112
0.122
25
0.157
Enterprise value¥B
1.076
1.198
1.307
1.253
1.222
1.228
1.150
1.037
1.103
1.028
0.614
(3.39%)
(0.99%)
75
384.4
LT debt¥M
403.0
433.4
465.3
462.0
485.2
524.2
545.7
584.6
618.2
586.8
85.23
3.88%
4.22%
26
Revenue
¥1.161B
0.41%
1.00×
Cost of revenue
¥774.4M
0.12%
0.97×
Operating expenses
¥219.4M
0.94%
1.05×
Goodwill & intangibles
15.89%
Cash and investments
14.81%
Spread over hurdle
16.72%