1.503
Revenue¥B
2.172
2.229
2.239
2.283
2.317
2.341
2.414
2.490
2.551
2.598
1.662
2.32%
2.26%
92
13.17
Revenue growth%
14.63
17.39
18.82
20.24
18.60
21.58
24.42
26.96
28.54
29.50
28.82
26.96
20.91
41
3.86
Gross margin%
8.32
6.60
6.18
6.75
4.57
2.29
0.40
0.40
0.40
2.93
17.14
0.40
3.75
84
13.08
Operating margin%
0.40
0.40
0.40
2.28
0.40
0.40
3.36
1.00
2.73
4.31
10.83
2.73
0.70
81
5.74
Net margin%
26.91
29.24
29.93
27.50
27.31
24.86
23.38
25.13
26.93
28.89
5.73
25.13
27.12
55
21.23
P/E ratio (avg)x
30.53
32.39
37.09
39.83
44.12
51.32
61.57
69.70
80.70
90.58
7.350
69.70
47.72
29
35.54
EV/EBITx
55.50
63.01
62.73
71.89
70.68
70.72
70.00
78.06
83.69
78.64
13.10
78.06
70.70
88
8.40
FCF yield (avg)%
12.80
10.08
12.71
12.24
11.11
13.47
13.61
14.40
13.78
13.84
23.78
13.78
13.13
51
14.66
FCF margin%
10.24
12.56
11.55
10.20
9.53
11.13
11.29
12.27
9.54
9.41
7.30
11.13
10.69
85
0.149
FCF / Net incomex
1.015
1.117
1.095
1.051
1.148
1.094
1.139
1.277
1.168
1.232
1.096
1.168
1.128
61
14.29
ROIC%
2.53
3.17
5.06
2.69
0.46
2.49
0.89
0.40
2.18
0.40
15.74
0.89
2.33
31
19.57
Return on equity%
34.57
33.66
34.43
31.76
28.85
27.08
29.55
29.30
27.05
24.68
23.69
27.08
29.43
34
8.06
Return on assets%
9.10
9.96
11.73
12.39
14.10
12.95
15.69
18.17
17.28
15.47
18.84
15.69
13.52
22
1.11
EPS¥
2.56
2.53
2.46
2.30
2.35
2.62
2.40
2.54
2.52
2.46
1.18
0.95%
0.73%
—
20.94
EPS growth%
9.78
7.91
7.53
9.90
9.58
7.87
6.43
8.17
10.24
12.78
18.46
8.17
8.87
52
1.38
Bookvalue per sh¥
3.36
3.43
3.49
3.87
4.31
4.08
4.24
4.30
4.14
4.61
0.91
1.35%
4.40%
—
3.31
FCF per share¥
1.76
1.57
1.53
1.59
1.62
1.56
1.62
1.50
1.63
1.69
2.25
0.87%
(1.16%)
—
2.16
Dividend per sh¥
3.06
3.36
3.86
4.46
5.01
5.42
5.58
5.64
6.14
6.54
2.26
5.49%
8.24%
—
18.59
Div yield (avg)%
29.91
28.20
27.19
30.15
29.42
27.42
24.95
25.83
28.69
31.12
2.90
27.42
28.45
8
26.98
Payout ratio%
24.56
23.17
23.91
23.68
26.15
23.34
23.93
24.93
26.17
28.86
20.96
24.93
24.24
31
213.9
Shares (diluted)M
149.4
144.5
156.3
156.0
161.8
171.5
163.0
155.3
154.5
136.9
210.2
(3.28%)
(1.56%)
46
28.01
Buyback yield%
13.42
16.38
17.95
19.74
19.08
20.34
22.46
24.08
22.35
21.83
15.37
22.35
20.04
61
0.754
D/E ratiox
0.195
0.175
0.159
0.153
0.165
0.162
0.157
0.155
0.143
0.135
1.649
0.155
0.158
26
0.588
Enterprise value¥B
1.808
1.696
1.724
1.561
1.577
1.478
1.326
1.480
1.485
1.445
0.590
(1.74%)
(3.35%)
10
0.447
LT debt¥B
2.100
2.220
2.287
2.609
2.746
3.096
3.113
3.242
3.034
2.870
1.445
0.89%
4.74%
19
Revenue
¥2.598B
2.26%
1.00×
Cost of revenue
¥1.402B
2.20%
0.99×
Operating expenses
¥401.7M
2.25%
1.00×
Goodwill & intangibles
17.64%
Cash and investments
17.24%
Spread over hurdle
10.87%