0.797
Revenue¥B
1.300
1.333
1.402
1.478
1.540
1.614
1.685
1.801
1.906
2.012
0.864
5.50%
5.08%
81
10.72
Revenue growth%
3.98
6.66
5.40
7.71
8.68
9.34
7.60
8.59
5.81
8.06
27.40
8.06
7.66
39
2.08
Gross margin%
15.09
12.31
11.22
10.60
11.37
12.84
14.79
17.74
20.66
19.86
18.93
17.74
13.81
89
28.09
Operating margin%
17.71
18.12
18.81
17.41
18.26
18.67
17.62
16.95
18.52
18.49
23.76
18.49
18.19
13
22.60
Net margin%
12.00
13.05
15.51
14.19
13.02
15.60
18.43
17.00
19.66
20.62
10.43
18.43
15.56
62
19.22
P/E ratio (avg)x
8.485
7.716
6.970
7.521
6.966
7.294
6.516
6.000
5.582
5.787
24.60
6.000
6.968
30
6.877
EV/EBITx
14.01
15.08
16.45
18.08
17.32
18.22
18.08
20.10
19.06
20.00
20.52
19.06
18.08
12
17.91
FCF yield (avg)%
0.40
0.64
1.23
0.98
1.07
1.95
0.47
0.49
0.40
0.40
22.45
0.47
0.56
95
16.38
FCF margin%
7.20
8.85
6.31
6.06
8.79
10.16
9.65
9.24
9.91
8.91
16.46
9.65
8.88
66
1.058
FCF / Net incomex
0.604
0.664
0.627
0.683
0.768
0.779
0.876
0.922
0.955
0.989
1.286
0.922
0.774
77
28.26
ROIC%
16.16
16.54
17.60
17.62
19.51
22.19
20.77
20.25
20.24
20.01
13.85
20.25
19.76
87
17.88
Return on equity%
29.88
32.72
30.25
31.32
30.29
31.46
33.85
36.43
35.38
38.15
22.61
35.38
32.09
16
13.77
Return on assets%
9.31
7.77
10.37
8.99
9.46
9.08
6.25
8.46
10.23
10.55
2.07
9.08
9.20
82
3.01
EPS¥
1.34
1.43
1.52
1.38
1.29
1.23
1.05
0.97
0.85
0.73
3.16
(10.76%)
(6.78%)
—
18.14
EPS growth%
14.34
15.51
17.79
16.64
13.87
16.79
18.74
17.97
20.94
22.26
3.00
18.74
17.29
71
5.80
Bookvalue per sh¥
1.40
1.27
1.19
1.19
1.17
1.07
1.11
1.00
0.99
0.95
5.23
(4.24%)
(3.97%)
—
2.35
FCF per share¥
6.18
5.92
6.75
7.00
7.81
7.56
7.26
7.41
8.35
9.47
4.31
3.93%
3.85%
—
3.36
Dividend per sh¥
2.40
2.60
2.30
2.36
2.58
2.79
2.72
2.47
2.37
2.62
3.74
0.29%
1.13%
—
19.32
Div yield (avg)%
2.03
0.40
0.40
0.40
2.04
0.40
0.98
2.79
4.47
4.91
16.45
2.79
1.51
50
16.10
Payout ratio%
0.40
3.28
6.10
6.60
6.43
6.73
7.51
8.72
8.32
6.30
11.30
7.51
6.52
7
144.7
Shares (diluted)M
187.5
212.7
244.4
230.0
249.3
233.1
249.9
284.6
320.6
365.0
148.9
7.92%
6.83%
47
11.04
Buyback yield%
8.20
8.20
5.79
4.71
2.18
2.50
5.47
4.67
6.93
8.32
17.17
5.47
5.63
28
0.368
D/E ratiox
0.196
0.174
0.155
0.151
0.150
0.160
0.176
0.171
0.163
0.169
1.506
0.169
0.166
37
0.751
Enterprise value¥B
1.753
1.776
1.720
1.835
1.682
1.513
1.359
1.474
1.502
1.549
0.391
(1.63%)
(1.84%)
60
0.747
LT debt¥B
1.520
1.364
1.261
1.216
1.357
1.383
1.410
1.298
1.358
1.262
0.164
(1.43%)
(0.72%)
71
Revenue
¥2.012B
5.08%
1.00×
Cost of revenue
¥1.409B
5.08%
1.00×
Operating expenses
¥378.3M
4.97%
0.99×
Goodwill & intangibles
18.09%
Cash and investments
16.40%
Spread over hurdle
(2.73%)