0.702
Revenue¥B
2.230
2.262
2.299
2.315
2.277
2.305
2.323
2.306
2.321
2.304
0.737
0.24%
0.49%
84
28.31
Revenue growth%
23.29
25.79
28.60
28.65
26.37
24.36
23.71
24.40
25.76
26.89
6.65
24.40
25.77
57
29.68
Gross margin%
12.82
13.79
13.33
16.12
15.98
18.51
20.59
20.16
21.11
24.07
24.01
20.59
17.31
65
22.11
Operating margin%
20.61
23.09
26.02
27.78
29.05
31.50
30.04
31.92
33.81
32.17
21.49
31.92
29.54
25
4.32
Net margin%
16.04
18.43
20.50
21.68
21.80
18.84
21.67
24.21
25.51
24.47
8.60
24.21
21.68
46
36.99
P/E ratio (avg)x
19.91
23.04
27.03
30.07
30.39
35.68
36.09
40.29
41.55
47.93
15.45
40.29
33.03
64
37.55
EV/EBITx
20.35
19.36
18.45
18.93
19.08
18.61
20.13
20.44
21.12
20.35
8.426
20.35
19.74
33
17.36
FCF yield (avg)%
18.64
19.60
18.63
17.62
14.71
16.43
15.36
17.13
14.46
15.24
8.15
15.36
16.78
55
8.92
FCF margin%
24.89
22.36
23.43
22.87
23.29
21.00
21.26
23.22
26.00
26.61
23.54
23.22
23.26
22
0.909
FCF / Net incomex
0.610
0.660
0.702
0.777
0.774
0.741
0.812
0.800
0.765
0.839
1.780
0.800
0.769
51
24.11
ROIC%
7.94
7.13
7.94
8.87
9.26
6.94
8.28
6.83
6.06
8.51
24.00
6.94
7.94
85
24.98
Return on equity%
8.08
8.38
6.54
9.09
7.26
5.00
7.75
8.38
11.36
9.53
17.58
8.38
8.23
87
18.31
Return on assets%
16.52
16.44
17.57
14.88
14.23
17.17
18.15
17.22
16.21
16.87
13.95
17.17
16.69
66
4.92
EPS¥
2.75
3.25
3.25
3.24
3.70
4.37
4.72
5.69
6.44
6.69
5.29
12.59%
9.68%
—
11.12
EPS growth%
18.87
18.27
18.57
17.82
15.71
13.94
14.74
13.46
12.58
12.89
8.55
13.46
15.22
48
6.72
Bookvalue per sh¥
2.55
2.57
2.76
2.97
2.91
3.52
3.63
3.59
4.33
4.91
4.65
11.00%
7.97%
—
4.14
FCF per share¥
6.67
7.22
6.73
7.03
7.06
7.03
7.48
7.87
8.75
8.05
5.85
2.66%
1.31%
—
5.77
Dividend per sh¥
6.28
6.26
6.27
7.07
7.29
7.59
9.14
9.98
10.57
10.80
1.54
8.16%
5.30%
—
3.47
Div yield (avg)%
18.00
18.77
16.54
14.16
14.38
11.39
10.80
8.77
9.56
10.56
11.94
10.56
12.78
33
9.30
Payout ratio%
12.48
10.16
8.53
7.67
8.50
6.65
7.37
9.93
8.66
5.95
16.70
7.37
8.52
36
165.8
Shares (diluted)M
211.0
197.7
217.4
202.0
186.8
186.8
181.8
192.2
188.8
214.7
162.3
2.82%
1.00%
26
10.75
Buyback yield%
6.28
9.04
11.64
11.57
12.36
14.05
15.42
14.92
12.95
10.00
29.03
14.05
12.00
76
1.261
D/E ratiox
1.289
1.393
1.384
1.335
1.237
1.298
1.302
1.281
1.343
1.162
0.820
1.298
1.300
37
1.995
Enterprise value¥B
0.894
0.946
1.041
1.150
1.266
1.302
1.211
1.196
1.216
1.294
0.126
0.44%
2.70%
18
716.3
LT debt¥M
215.9
215.8
185.4
162.0
149.3
143.9
152.0
161.1
148.0
160.9
121.8
1.51%
(4.45%)
23
Revenue
¥2.304B
0.49%
1.00×
Cost of revenue
¥1.272B
0.64%
1.02×
Operating expenses
¥499.5M
0.63%
1.01×
Cash and investments
19.60%
Goodwill & intangibles
14.23%
Spread over hurdle
10.54%