0.419
Revenue¥B
1.304
1.443
1.593
1.727
1.838
1.954
2.097
2.331
2.482
2.664
0.444
7.71%
8.08%
92
12.05
Revenue growth%
18.71
17.83
17.07
19.16
18.81
20.77
21.50
23.42
22.63
23.06
4.80
22.63
19.96
27
30.00
Gross margin%
15.71
13.18
11.92
13.57
13.24
11.09
9.60
12.47
11.14
13.16
12.74
11.14
12.82
75
22.68
Operating margin%
14.89
14.76
14.36
12.58
15.05
17.32
17.35
15.79
13.22
11.63
21.73
15.79
14.83
9
20.00
Net margin%
23.35
21.25
21.52
19.74
21.47
22.17
22.71
24.55
25.11
24.91
18.37
24.55
22.44
92
6.794
P/E ratio (avg)x
28.18
24.51
23.61
22.06
23.89
25.24
23.56
23.68
26.05
22.64
35.27
23.68
23.79
85
36.28
EV/EBITx
10.21
9.531
10.20
10.70
9.716
10.14
10.36
9.073
8.771
8.752
24.07
9.073
9.926
93
9.38
FCF yield (avg)%
21.99
21.18
18.57
18.11
17.21
16.97
17.21
17.74
18.88
19.67
2.43
17.74
18.34
35
18.70
FCF margin%
18.24
20.82
21.06
20.07
21.14
21.08
22.72
22.77
22.00
19.93
22.43
22.00
21.07
24
1.542
FCF / Net incomex
1.045
1.215
1.379
1.424
1.698
1.929
2.212
2.429
2.660
2.812
0.328
2.429
1.813
54
28.14
ROIC%
28.70
25.83
26.70
24.84
26.84
27.66
29.90
31.05
32.88
32.37
20.46
31.05
28.18
62
2.69
Return on equity%
31.49
30.59
30.23
29.99
27.57
27.13
29.32
32.15
32.30
32.77
19.71
32.15
30.41
17
21.39
Return on assets%
5.98
5.02
6.35
6.35
8.63
6.89
6.45
4.40
3.10
5.25
21.43
5.25
6.16
33
2.84
EPS¥
2.75
2.59
2.73
2.73
2.60
2.37
2.29
2.39
2.31
2.40
3.17
(1.59%)
(0.66%)
—
14.43
EPS growth%
19.16
20.30
20.83
22.65
19.79
20.16
20.62
21.20
20.27
19.06
10.05
20.27
20.29
28
5.21
Bookvalue per sh¥
4.29
4.36
4.80
4.74
5.17
4.86
4.61
4.22
3.79
3.92
8.02
(5.42%)
(0.41%)
—
7.16
FCF per share¥
5.10
5.65
5.89
6.04
5.75
6.73
7.59
8.17
9.24
10.24
2.50
12.25%
7.47%
—
7.46
Dividend per sh¥
13.27
14.93
16.85
18.05
20.24
22.83
22.10
22.95
21.17
23.94
2.76
3.42%
5.39%
—
7.48
Div yield (avg)%
22.11
19.12
17.09
17.98
19.31
18.80
21.17
18.88
21.80
19.15
5.05
19.15
19.14
83
9.11
Payout ratio%
23.20
23.86
21.92
23.98
23.22
23.65
21.08
19.20
19.98
20.34
20.81
20.34
22.56
52
252.0
Shares (diluted)M
246.6
230.4
257.3
261.8
289.7
278.1
295.7
281.8
311.0
300.7
249.3
0.74%
0.97%
30
6.89
Buyback yield%
13.07
12.95
11.20
11.99
10.80
10.84
11.47
10.24
8.82
8.37
28.23
10.24
11.02
73
0.452
D/E ratiox
1.487
1.602
1.717
1.719
1.792
1.619
1.626
1.679
1.803
1.636
0.441
1.636
1.658
18
2.248
Enterprise value¥B
1.288
1.556
1.815
2.182
2.499
2.933
3.290
3.700
3.704
4.439
1.689
12.18%
14.75%
15
0.186
LT debt¥B
2.493
2.770
3.074
3.600
4.070
4.563
4.883
5.453
6.162
6.152
3.013
8.61%
10.69%
26
Revenue
¥2.664B
8.08%
1.00×
Cost of revenue
¥1.865B
8.08%
1.00×
Operating expenses
¥324.9M
6.81%
0.89×
Goodwill & intangibles
19.15%
Spread over hurdle
(1.73%)