1.205
Revenue¥B
1.938
2.060
2.122
2.224
2.391
2.475
2.660
2.798
2.961
3.121
1.278
5.48%
5.24%
36
4.88
Revenue growth%
8.48
8.62
5.77
2.78
2.58
0.57
0.40
0.40
0.40
0.40
15.94
0.40
1.58
80
5.49
Gross margin%
18.76
17.69
15.34
15.20
13.28
11.72
11.68
9.83
10.38
8.57
11.33
10.38
12.50
89
4.36
Operating margin%
7.22
9.26
10.13
8.90
8.80
10.17
11.10
12.12
9.36
8.71
11.73
10.17
9.31
13
10.33
Net margin%
6.22
8.19
5.73
6.63
8.99
8.66
5.84
6.51
8.97
7.22
29.73
7.22
6.93
61
28.08
P/E ratio (avg)x
9.386
10.12
10.18
11.27
11.73
11.32
11.37
10.34
11.63
11.91
32.47
11.37
11.30
57
6.919
EV/EBITx
14.55
13.87
14.82
15.11
17.27
17.38
20.20
22.36
23.30
22.20
23.51
22.20
17.33
93
20.86
FCF yield (avg)%
21.80
22.01
24.44
27.36
28.23
28.37
27.10
25.89
28.70
26.08
19.25
27.10
26.59
19
5.74
FCF margin%
26.83
24.75
26.55
28.99
27.22
27.03
25.96
23.66
24.43
23.58
25.01
24.43
26.26
8
1.737
FCF / Net incomex
0.935
1.050
1.160
1.190
1.407
1.502
1.609
1.903
1.973
2.067
1.149
1.903
1.455
91
21.00
ROIC%
5.70
7.82
9.03
12.01
9.24
9.85
10.73
9.99
8.99
7.79
7.80
9.85
9.13
40
10.13
Return on equity%
14.63
15.81
15.77
14.02
12.12
11.58
14.55
15.78
14.86
17.69
12.83
14.86
14.75
18
13.56
Return on assets%
21.27
20.35
19.40
20.91
20.23
20.93
18.03
15.61
15.16
17.80
5.07
17.80
19.82
72
2.02
EPS¥
1.30
1.42
1.53
1.45
1.38
1.32
1.44
1.31
1.49
1.61
2.19
3.09%
3.43%
—
25.99
EPS growth%
19.98
19.10
17.97
18.89
21.60
24.59
22.29
22.92
23.83
22.14
27.94
22.92
21.87
79
2.82
Bookvalue per sh¥
0.43
0.45
0.48
0.52
0.50
0.54
0.54
0.55
0.54
0.55
2.08
1.72%
1.67%
—
1.81
FCF per share¥
3.53
3.61
3.35
3.50
3.00
3.05
2.62
2.79
3.05
3.19
2.13
1.20%
(0.70%)
—
1.24
Dividend per sh¥
2.80
3.20
3.38
3.24
3.14
3.46
3.65
3.69
3.48
4.02
2.02
5.08%
4.82%
—
3.78
Div yield (avg)%
31.85
30.52
31.99
33.27
32.55
34.94
33.72
31.10
32.46
30.33
24.31
32.46
32.23
86
6.16
Payout ratio%
29.94
32.74
31.86
31.92
29.56
28.13
29.91
27.15
27.19
28.32
14.08
28.13
29.73
16
404.7
Shares (diluted)M
339.1
356.5
381.3
394.0
376.7
379.8
366.5
377.7
337.1
347.6
409.5
(1.59%)
0.69%
67
4.13
Buyback yield%
25.17
27.57
26.41
26.37
25.84
28.01
30.75
27.91
29.23
26.75
19.80
28.01
27.16
33
0.656
D/E ratiox
0.737
0.785
0.836
0.794
0.772
0.878
0.931
0.924
0.982
0.903
0.305
0.924
0.857
32
0.188
Enterprise value¥B
1.790
1.888
1.949
2.121
1.885
1.768
1.906
2.049
1.892
2.110
1.355
2.28%
2.65%
39
2.461
LT debt¥B
1.927
2.087
2.220
2.123
2.069
2.072
2.290
2.638
2.936
3.385
0.509
10.35%
7.63%
95
Revenue
¥3.121B
5.24%
1.00×
Cost of revenue
¥1.528B
5.81%
1.06×
Operating expenses
¥653.3M
4.77%
0.96×
Goodwill & intangibles
19.09%
Cash and investments
18.87%
Spread over hurdle
11.47%