0.907
Revenue¥B
12.47
13.67
14.68
15.79
16.87
17.70
18.84
20.42
22.39
24.46
0.993
7.72%
7.84%
58
20.78
Revenue growth%
14.93
14.84
14.63
12.18
9.99
9.34
10.71
11.90
9.48
9.47
19.03
9.48
11.30
70
18.67
Gross margin%
11.46
9.41
10.59
11.28
13.14
15.33
15.99
15.27
16.45
16.05
20.24
15.99
14.20
46
13.65
Operating margin%
24.38
22.26
23.74
24.56
26.38
28.42
28.58
31.24
29.50
29.49
20.19
29.49
27.40
73
9.53
Net margin%
26.27
26.41
23.53
21.55
23.04
23.26
26.13
28.54
27.34
27.73
16.53
27.34
26.20
32
21.57
P/E ratio (avg)x
7.004
6.543
5.911
5.716
5.149
5.169
5.027
4.468
3.979
4.316
35.37
4.468
5.159
85
15.18
EV/EBITx
24.30
27.77
28.92
30.12
33.70
38.32
36.22
39.51
42.07
40.84
36.58
39.51
34.96
14
17.72
FCF yield (avg)%
24.44
22.31
24.13
25.72
22.90
22.58
25.10
27.48
26.08
23.57
16.00
25.10
24.29
86
24.63
FCF margin%
35.49
34.64
36.01
37.35
37.15
40.06
42.14
40.26
41.21
42.25
4.25
41.21
38.71
92
0.122
FCF / Net incomex
0.740
0.700
0.744
0.822
0.837
0.790
0.881
0.925
0.933
0.920
1.330
0.920
0.829
11
17.82
ROIC%
13.31
10.92
9.23
11.88
13.42
11.18
9.62
8.45
9.55
7.77
9.44
9.55
10.27
8
4.12
Return on equity%
15.84
17.50
18.73
20.66
21.50
23.09
25.62
23.38
24.81
26.27
7.26
24.81
22.29
75
15.95
Return on assets%
18.87
19.38
21.55
22.35
20.86
18.22
16.21
13.42
16.09
14.03
12.15
16.09
18.55
44
6.96
EPS¥
9.07
8.75
10.38
11.96
12.48
12.68
12.17
13.01
14.36
15.32
7.60
4.19%
5.08%
—
2.24
EPS growth%
26.45
27.58
25.33
27.92
27.28
26.36
24.32
26.22
27.69
25.53
29.42
26.22
26.41
75
6.32
Bookvalue per sh¥
6.31
7.07
7.13
7.88
8.09
8.62
9.07
9.86
10.18
9.59
5.52
3.46%
4.25%
—
3.54
FCF per share¥
7.04
7.01
7.95
8.23
8.71
9.65
11.51
12.57
14.80
17.33
1.71
14.75%
9.90%
—
2.73
Dividend per sh¥
4.79
5.37
6.08
6.52
6.19
6.97
7.84
7.50
8.22
8.70
6.76
7.05%
6.46%
—
4.85
Div yield (avg)%
23.81
23.66
21.13
22.06
22.98
23.42
25.33
26.09
23.44
24.71
3.41
24.71
23.55
75
8.40
Payout ratio%
0.40
0.53
0.42
2.91
0.40
0.40
0.40
0.40
0.98
2.15
27.26
0.40
0.41
86
1.125
Shares (diluted)B
1.652
1.718
2.016
2.275
2.625
2.817
2.734
3.141
2.970
3.082
1.132
3.26%
6.66%
47
4.27
Buyback yield%
18.34
21.16
18.86
16.94
17.66
16.43
15.75
14.64
13.53
15.75
11.55
15.75
16.69
37
0.544
D/E ratiox
1.538
1.473
1.378
1.471
1.369
1.219
1.235
1.292
1.421
1.526
0.105
1.292
1.400
53
9.103
Enterprise value¥B
16.96
15.68
14.60
14.31
13.15
13.14
13.86
12.69
13.25
13.62
7.431
0.72%
(1.27%)
46
8.374
LT debt¥B
14.51
14.71
16.92
19.02
19.83
21.76
25.04
23.64
25.33
26.96
13.67
6.33%
7.64%
61
Revenue
¥24.46B
7.84%
1.00×
Cost of revenue
¥17.12B
7.84%
1.00×
Operating expenses
¥3.665B
6.90%
0.92×
Cash and investments
17.87%
Goodwill & intangibles
15.70%
Spread over hurdle
(2.61%)