0.565
Revenue¥B
6.512
6.780
7.021
7.578
8.071
8.500
8.997
9.385
9.876
10.30
0.628
4.99%
5.08%
11
9.87
Revenue growth%
19.43
18.95
20.07
17.64
15.06
16.15
17.32
18.33
16.24
16.11
3.00
16.24
17.48
17
5.20
Gross margin%
8.17
10.72
10.13
12.06
13.66
13.84
12.41
12.90
13.74
11.87
7.31
12.90
12.24
74
27.30
Operating margin%
26.24
25.69
26.29
27.57
27.00
29.63
30.91
31.56
30.21
27.91
20.38
30.21
27.74
60
10.30
Net margin%
29.33
28.82
31.21
33.40
35.80
33.35
34.52
31.68
31.45
30.72
14.74
31.68
31.56
38
20.03
P/E ratio (avg)x
23.28
21.79
20.92
20.48
21.45
19.06
18.34
16.70
16.58
15.06
13.77
16.70
19.77
83
10.69
EV/EBITx
10.79
9.964
9.560
9.170
8.822
9.018
8.757
8.064
8.700
7.844
20.60
8.700
8.920
32
12.44
FCF yield (avg)%
2.19
0.40
2.55
5.18
7.84
7.79
9.42
8.07
10.74
11.62
12.90
9.42
7.82
85
3.89
FCF margin%
19.57
21.05
19.52
17.42
18.05
20.46
20.26
18.20
17.99
15.28
14.85
18.20
18.86
44
1.140
FCF / Net incomex
1.455
1.564
1.725
1.911
2.207
2.444
2.783
3.212
3.667
3.839
0.282
3.212
2.325
45
14.85
ROIC%
10.25
8.24
8.04
8.23
7.61
10.23
9.27
10.70
9.04
8.79
7.40
9.27
8.91
48
18.52
Return on equity%
11.97
13.02
11.51
14.02
17.00
18.48
17.57
15.86
18.60
17.13
29.82
17.57
16.43
12
17.20
Return on assets%
28.10
30.33
31.01
31.20
30.71
33.50
32.68
30.35
30.47
32.56
10.65
32.56
30.86
13
3.74
EPS¥
2.47
2.15
1.94
1.90
1.71
1.56
1.62
1.59
1.70
1.66
3.90
(0.54%)
(5.08%)
—
20.01
EPS growth%
11.00
10.63
12.07
10.27
11.62
14.24
13.60
10.85
11.62
9.06
15.64
11.62
11.31
23
3.35
Bookvalue per sh¥
2.53
2.63
2.78
3.06
3.36
3.95
4.55
4.51
5.31
6.10
4.01
12.67%
10.23%
—
6.05
FCF per share¥
6.37
6.17
5.43
5.79
5.68
6.16
6.41
6.91
7.64
7.34
3.89
5.26%
0.77%
—
2.95
Dividend per sh¥
3.48
3.64
3.65
3.70
3.60
3.45
3.67
3.85
3.97
3.40
5.02
(1.11%)
(0.09%)
—
11.16
Div yield (avg)%
8.25
9.52
11.53
14.36
12.92
14.08
12.60
10.09
10.48
8.96
3.76
10.48
11.01
60
5.10
Payout ratio%
12.58
14.35
12.53
15.05
12.22
12.60
13.93
11.47
9.04
11.95
13.09
11.95
12.56
83
720.5
Shares (diluted)M
711.4
700.1
761.8
679.7
749.5
690.9
644.0
593.2
550.2
489.8
739.5
(8.16%)
(4.64%)
38
22.79
Buyback yield%
11.54
8.65
7.53
4.65
5.50
4.30
1.71
4.48
3.79
5.76
20.27
4.30
5.08
75
0.749
D/E ratiox
0.829
0.843
0.829
0.839
0.989
1.056
1.213
1.166
1.286
1.375
0.137
1.213
1.023
13
7.195
Enterprise value¥B
4.990
4.465
4.806
5.068
4.331
3.701
3.954
3.557
3.176
2.953
9.939
(7.37%)
(4.86%)
79
2.667
LT debt¥B
10.47
11.60
12.54
14.61
15.98
17.56
19.41
22.06
22.83
25.39
5.508
9.71%
10.08%
67
Revenue
¥10.30B
5.08%
1.00×
Cost of revenue
¥6.383B
5.27%
1.02×
Operating expenses
¥2.492B
4.66%
0.96×
Goodwill & intangibles
15.06%
Cash and investments
14.98%
Spread over hurdle
69.84%