1.631
Revenue¥B
2.298
2.370
2.429
2.486
2.572
2.611
2.720
2.803
2.860
3.011
1.810
3.21%
2.89%
71
3.37
Revenue growth%
25.06
24.00
22.34
21.63
22.53
19.75
19.63
22.30
24.29
21.37
4.07
21.37
22.32
74
15.06
Gross margin%
0.40
0.40
3.31
1.18
0.40
0.72
0.40
0.40
0.40
0.84
2.65
0.40
0.40
59
13.95
Operating margin%
0.67
1.05
3.02
1.12
3.20
5.02
3.01
4.04
5.12
7.92
6.11
5.02
3.11
84
14.06
Net margin%
10.50
10.04
11.77
9.03
6.05
8.78
9.38
9.28
9.98
10.06
21.92
9.38
9.68
63
26.38
P/E ratio (avg)x
29.62
30.73
32.73
29.31
26.22
23.39
20.94
21.85
23.76
24.32
27.77
23.39
25.27
92
35.22
EV/EBITx
37.41
39.86
46.49
50.90
51.07
58.22
60.98
69.93
78.96
81.67
16.42
69.93
54.65
92
23.09
FCF yield (avg)%
28.51
26.75
28.43
29.40
31.33
28.70
26.49
26.96
28.63
25.76
11.08
26.96
28.47
58
28.30
FCF margin%
23.61
21.70
23.93
24.24
25.18
25.48
25.37
28.26
25.69
26.99
17.17
25.69
25.28
48
0.960
FCF / Net incomex
1.717
1.791
2.161
2.425
2.777
3.123
3.658
3.975
4.662
4.728
0.405
3.975
2.950
8
15.44
ROIC%
21.22
19.64
19.02
19.40
16.41
18.20
16.57
16.32
14.38
11.84
12.58
16.32
17.38
77
6.53
Return on equity%
16.06
14.23
13.06
12.06
11.35
12.71
14.34
13.13
13.79
16.33
12.37
13.79
13.46
74
13.77
Return on assets%
24.20
23.03
20.90
19.16
17.62
17.57
18.68
17.12
15.85
16.04
27.90
17.12
18.15
32
0.87
EPS¥
1.24
1.25
1.35
1.32
1.37
1.41
1.24
1.28
1.20
1.23
0.91
(2.22%)
(0.48%)
—
7.07
EPS growth%
21.80
20.02
21.51
21.07
22.38
20.74
19.66
22.05
24.40
23.75
29.28
22.05
21.66
31
0.33
Bookvalue per sh¥
0.90
0.97
1.01
1.04
1.10
1.21
1.18
1.39
1.43
1.39
0.93
4.89%
6.13%
—
1.99
FCF per share¥
1.86
1.96
2.13
2.24
2.31
2.52
2.94
3.49
3.56
4.11
1.08
12.23%
10.08%
—
1.38
Dividend per sh¥
0.96
0.87
0.92
0.94
0.82
0.77
0.81
0.90
0.87
0.81
2.08
(0.17%)
(2.48%)
—
24.11
Div yield (avg)%
31.49
32.86
30.11
27.57
27.40
25.89
27.17
27.33
29.62
29.72
22.05
27.33
28.60
48
11.87
Payout ratio%
13.61
13.87
12.77
11.98
13.93
16.24
16.59
15.38
17.14
19.16
2.19
16.59
14.65
36
526.3
Shares (diluted)M
470.9
478.3
472.8
459.2
489.5
538.8
594.4
678.8
622.9
658.8
530.7
6.12%
3.38%
79
21.35
Buyback yield%
3.46
5.29
3.59
5.49
4.86
7.48
9.44
11.18
10.22
10.24
29.91
10.22
6.49
56
0.185
D/E ratiox
0.484
0.493
0.515
0.556
0.595
0.652
0.680
0.735
0.842
0.952
0.587
0.735
0.624
39
1.675
Enterprise value¥B
2.177
2.178
2.041
2.219
2.204
2.560
2.814
2.996
3.237
3.274
1.910
8.23%
5.16%
31
1.705
LT debt¥B
1.285
1.395
1.639
1.585
1.561
1.670
1.862
1.856
1.894
2.046
2.367
5.55%
5.49%
25
Revenue
¥3.011B
2.89%
1.00×
Cost of revenue
¥1.638B
3.12%
1.02×
Operating expenses
¥720.8M
2.63%
0.97×
Goodwill & intangibles
18.53%
Cash and investments
16.54%
Spread over hurdle
76.76%