4.366
Revenue¥B
4.158
4.328
4.575
4.675
4.888
5.020
5.318
5.399
5.675
5.824
4.805
3.57%
3.83%
74
27.71
Revenue growth%
11.67
13.74
15.21
14.18
14.21
15.67
15.68
17.97
20.85
19.05
13.45
17.97
15.44
70
14.23
Gross margin%
18.88
19.90
19.12
16.32
13.69
14.50
13.53
15.92
15.91
17.91
24.73
15.91
16.12
27
11.69
Operating margin%
22.60
20.56
21.34
19.27
20.62
22.12
21.16
19.83
18.19
15.36
2.98
19.83
20.59
93
28.57
Net margin%
21.60
21.29
19.30
18.43
20.05
22.53
22.82
24.97
26.24
24.91
7.82
24.91
22.07
55
22.37
P/E ratio (avg)x
21.26
25.41
25.13
25.26
25.40
25.13
28.58
32.77
39.60
44.41
18.32
32.77
25.40
32
36.25
EV/EBITx
14.09
16.31
17.94
18.23
20.43
22.69
25.49
24.58
24.25
23.76
9.851
24.25
21.56
27
18.80
FCF yield (avg)%
21.45
21.17
21.13
19.77
20.04
19.03
21.31
18.98
16.68
14.29
16.10
18.98
19.90
81
22.46
FCF margin%
16.71
13.72
14.69
16.01
16.94
16.46
14.01
12.76
13.39
14.52
8.70
14.01
14.60
56
1.327
FCF / Net incomex
1.511
1.626
1.498
1.466
1.593
1.612
1.712
1.845
1.729
1.622
0.686
1.712
1.617
91
21.97
ROIC%
18.86
16.93
14.92
15.44
14.45
15.91
16.40
14.02
12.45
11.85
20.93
14.02
15.18
6
12.38
Return on equity%
9.87
8.24
7.46
7.73
6.17
6.00
7.96
7.98
8.04
5.05
29.34
7.96
7.84
25
18.03
Return on assets%
22.45
25.38
26.44
28.64
28.37
28.17
25.73
26.33
26.09
26.98
8.29
26.33
26.39
54
10.79
EPS¥
8.48
9.72
9.36
8.87
8.88
9.70
10.35
10.72
10.06
10.38
11.93
3.16%
2.34%
—
13.44
EPS growth%
17.95
20.09
17.32
16.47
14.11
15.10
17.74
18.42
15.84
13.89
8.88
15.84
16.90
19
4.18
Bookvalue per sh¥
8.62
8.90
8.90
9.99
11.51
12.25
12.89
14.07
15.51
15.09
15.21
5.57%
7.24%
—
4.66
FCF per share¥
15.28
15.67
17.32
18.49
21.20
22.01
26.41
30.42
30.86
32.82
12.61
9.13%
8.26%
—
4.66
Dividend per sh¥
6.50
7.15
6.65
6.89
6.84
7.33
7.30
7.09
7.31
6.88
10.15
0.11%
0.24%
—
8.94
Div yield (avg)%
27.90
30.34
28.65
25.70
28.65
27.35
27.36
26.49
25.42
23.24
7.17
26.49
27.36
20
23.48
Payout ratio%
4.46
6.09
3.65
4.02
5.46
6.63
9.58
7.04
5.64
8.04
14.10
7.04
5.86
29
219.0
Shares (diluted)M
239.8
232.8
250.1
225.3
221.0
232.5
236.3
238.0
258.5
270.4
216.4
4.12%
0.21%
10
17.18
Buyback yield%
2.86
4.76
1.92
3.30
6.13
5.22
7.17
9.42
11.50
11.67
13.42
9.42
5.67
70
1.633
D/E ratiox
1.038
0.977
1.048
1.135
1.143
1.086
1.160
1.033
1.126
0.988
0.728
1.086
1.067
78
0.835
Enterprise value¥B
1.333
1.530
1.484
1.553
1.683
1.824
1.874
2.239
2.601
3.104
5.021
13.03%
8.97%
9
3.178
LT debt¥B
1.764
1.796
1.784
2.156
2.409
2.390
2.686
3.202
3.256
3.242
2.754
6.12%
6.15%
79
Revenue
¥5.824B
3.83%
1.00×
Cost of revenue
¥2.977B
3.61%
0.98×
Operating expenses
¥831.2M
4.08%
1.02×
Cash and investments
20.14%
Spread over hurdle
43.60%