0.779
Revenue¥B
0.780
0.843
0.916
0.977
1.041
1.127
1.229
1.323
1.452
1.586
0.812
8.80%
8.04%
72
16.69
Revenue growth%
18.32
18.25
19.37
19.35
16.56
13.77
15.39
13.28
11.66
8.82
19.24
13.28
15.98
81
10.82
Gross margin%
23.65
23.59
24.32
23.79
23.92
22.67
24.58
23.63
24.69
26.40
5.46
24.58
23.85
46
23.24
Operating margin%
34.15
33.03
33.93
36.15
37.63
37.56
36.94
35.45
33.38
31.07
19.84
35.45
34.80
25
7.17
Net margin%
29.04
26.93
28.55
30.84
29.01
29.99
27.14
24.65
26.03
27.65
14.68
27.14
28.10
74
12.41
P/E ratio (avg)x
29.45
31.57
30.68
33.99
32.59
30.80
35.65
33.38
36.94
41.23
31.66
35.65
32.98
29
33.39
EV/EBITx
17.09
15.98
16.96
17.08
17.01
15.86
17.05
15.26
15.09
14.22
25.86
15.26
16.47
27
9.88
FCF yield (avg)%
23.63
20.77
22.81
20.54
20.33
17.83
19.30
19.78
19.97
21.89
22.90
19.78
20.44
25
29.20
FCF margin%
30.34
29.53
31.48
29.83
28.98
31.96
31.63
34.42
33.80
31.51
25.97
31.96
31.49
16
1.244
FCF / Net incomex
0.582
0.531
0.492
0.459
0.425
0.445
0.482
0.504
0.523
0.511
0.324
0.504
0.498
24
15.79
ROIC%
9.63
10.82
13.68
11.05
11.21
11.06
9.11
6.79
8.90
8.13
9.42
8.90
10.22
89
16.10
Return on equity%
24.51
22.35
22.88
20.16
20.46
21.17
18.57
15.64
15.38
15.99
21.68
15.99
20.31
58
15.37
Return on assets%
10.63
9.39
10.66
8.73
8.56
5.82
4.63
3.83
1.83
3.96
6.10
3.96
7.19
17
2.87
EPS¥
2.08
1.89
1.95
2.11
1.88
1.75
1.69
1.87
1.67
1.53
3.08
(3.99%)
(4.02%)
—
25.76
EPS growth%
13.23
14.52
15.38
17.14
18.92
20.97
19.79
21.73
20.00
22.00
3.56
20.97
19.35
32
2.00
Bookvalue per sh¥
5.29
5.10
4.96
5.58
5.54
6.27
7.33
8.23
8.21
8.59
2.60
9.18%
5.72%
—
1.39
FCF per share¥
0.95
0.87
0.94
0.93
0.96
1.06
0.99
0.92
0.89
0.94
2.44
(0.37%)
(0.74%)
—
2.43
Dividend per sh¥
0.70
0.73
0.78
0.81
0.85
0.87
0.96
1.09
1.17
1.11
1.52
5.39%
3.88%
—
29.98
Div yield (avg)%
0.40
2.97
1.91
0.63
2.97
2.11
0.40
2.95
4.06
1.76
12.32
2.11
2.01
44
21.86
Payout ratio%
2.94
1.05
0.47
1.92
0.95
3.68
5.38
7.49
8.62
8.86
6.07
7.49
3.31
72
344.7
Shares (diluted)M
242.5
254.7
265.6
283.5
263.7
252.2
249.6
213.7
200.3
184.8
335.4
(6.86%)
(3.18%)
73
23.38
Buyback yield%
9.77
10.10
12.66
15.12
14.79
13.18
10.70
8.07
10.84
12.45
6.79
10.84
11.64
92
0.575
D/E ratiox
1.467
1.505
1.618
1.499
1.564
1.483
1.363
1.414
1.365
1.160
1.077
1.365
1.475
74
339.8
Enterprise value¥M
456.2
501.8
535.8
516.0
488.8
528.3
512.8
604.1
695.5
797.8
95.03
10.30%
5.69%
66
0.863
LT debt¥B
0.683
0.766
0.774
0.794
0.806
0.818
0.945
0.934
0.973
1.023
1.045
4.89%
4.47%
77
Revenue
¥1.586B
8.04%
1.00×
Cost of revenue
¥1.026B
7.92%
0.99×
Operating expenses
¥357.5M
8.31%
1.03×
Goodwill & intangibles
19.14%
Cash and investments
16.81%
Spread over hurdle
(1.40%)