0.331
Revenue¥B
1.306
1.367
1.462
1.548
1.646
1.772
1.858
1.970
2.079
2.220
0.338
6.16%
5.97%
29
17.92
Revenue growth%
29.34
28.12
25.72
27.27
25.70
26.54
29.13
26.20
27.25
27.68
9.17
27.25
27.26
87
10.19
Gross margin%
17.56
19.29
20.88
20.57
22.89
20.47
20.13
20.64
21.60
18.68
23.97
20.47
20.52
35
24.61
Operating margin%
10.33
8.42
11.23
11.81
13.76
11.31
11.75
9.81
8.55
8.32
2.61
9.81
10.78
46
21.34
Net margin%
6.04
6.68
7.35
9.59
7.84
7.83
10.70
9.12
11.09
8.78
24.54
9.12
8.31
53
37.63
P/E ratio (avg)x
25.15
22.14
19.91
20.50
21.45
18.99
18.27
19.13
20.63
22.29
12.20
19.13
20.57
21
22.19
EV/EBITx
26.20
28.57
26.25
25.48
27.91
25.26
25.24
23.65
24.81
24.71
25.90
24.81
25.37
72
5.83
FCF yield (avg)%
10.71
10.44
13.02
11.58
9.97
9.85
9.82
11.26
11.43
13.73
24.26
11.26
10.99
62
24.03
FCF margin%
23.27
24.87
26.16
23.97
26.92
28.29
30.72
30.35
28.68
30.77
25.63
30.35
27.60
46
1.168
FCF / Net incomex
2.199
2.609
2.715
3.075
3.504
3.551
3.663
3.871
4.269
4.779
0.681
3.871
3.527
16
24.31
ROIC%
3.17
4.72
2.61
2.47
3.04
5.21
4.34
7.08
4.69
6.14
5.34
5.21
4.52
92
27.43
Return on equity%
11.33
11.05
9.18
10.74
8.60
10.24
9.09
11.34
13.26
12.37
8.65
11.34
10.89
54
24.83
Return on assets%
30.84
32.94
34.61
33.41
36.12
38.22
37.03
35.00
34.95
35.41
20.12
35.41
34.98
89
4.36
EPS¥
1.42
1.54
1.62
1.74
1.72
1.86
2.07
2.23
2.50
2.84
4.67
10.52%
7.22%
—
19.82
EPS growth%
21.55
23.77
23.02
22.47
22.22
21.92
19.79
18.92
20.23
17.92
25.23
19.79
21.74
81
4.49
Bookvalue per sh¥
2.89
2.76
3.10
3.50
3.97
4.13
4.16
4.52
4.51
4.45
3.06
2.29%
4.23%
—
2.86
FCF per share¥
3.39
3.30
3.48
4.18
4.34
5.06
5.86
5.84
6.85
7.69
0.89
12.11%
8.75%
—
2.73
Dividend per sh¥
1.80
1.64
1.53
1.61
1.57
1.47
1.51
1.63
1.75
1.93
3.83
4.10%
(0.05%)
—
13.59
Div yield (avg)%
12.14
11.76
12.11
10.97
8.36
10.05
9.46
10.70
9.57
8.16
6.63
9.57
10.37
89
9.47
Payout ratio%
11.54
13.06
15.60
13.43
12.27
9.33
7.34
9.41
9.87
10.12
7.49
9.41
10.83
10
273.6
Shares (diluted)M
395.9
372.8
374.9
417.3
447.3
500.0
520.9
603.0
692.8
698.0
279.8
9.31%
7.03%
51
7.44
Buyback yield%
11.39
12.18
12.90
12.12
10.71
8.81
6.58
8.08
7.82
7.07
22.67
7.82
9.76
16
1.428
D/E ratiox
0.405
0.419
0.425
0.375
0.373
0.350
0.337
0.354
0.339
0.333
0.248
0.339
0.363
31
0.168
Enterprise value¥B
1.117
1.111
1.042
1.070
1.032
0.946
0.930
0.922
0.990
1.015
2.098
(0.34%)
(1.75%)
29
1,415
LT debt¥M
681.5
674.7
634.6
640.8
632.5
632.5
574.4
553.8
484.8
493.6
493.2
(4.84%)
(2.97%)
77
Revenue
¥2.220B
5.97%
1.00×
Cost of revenue
¥1.096B
5.87%
0.99×
Operating expenses
¥551.3M
6.24%
1.03×
Cash and investments
16.37%
Goodwill & intangibles
15.72%
Spread over hurdle
(0.24%)