1.974
Revenue¥B
2.706
2.773
2.885
2.976
3.058
3.183
3.255
3.376
3.412
3.506
2.048
2.77%
2.90%
82
18.29
Revenue growth%
25.81
27.08
27.86
29.63
31.34
32.18
29.48
32.26
33.55
30.63
8.18
32.18
30.13
17
23.24
Gross margin%
17.32
19.20
19.79
20.15
20.41
20.59
18.48
18.84
18.22
19.30
21.39
18.84
19.25
12
5.82
Operating margin%
6.50
5.08
4.53
1.88
2.70
2.32
4.33
3.79
3.77
5.55
16.20
3.79
4.06
10
6.06
Net margin%
13.22
15.90
15.96
17.41
14.82
12.33
12.20
13.28
13.15
13.78
3.56
13.15
13.53
35
35.91
P/E ratio (avg)x
36.93
42.71
42.86
42.17
42.75
41.18
39.52
36.99
36.49
42.21
15.44
39.52
41.68
88
11.08
EV/EBITx
9.616
10.37
11.62
10.31
10.04
11.14
10.57
10.69
11.17
10.32
22.14
10.69
10.47
93
23.02
FCF yield (avg)%
15.56
14.74
15.13
16.38
19.19
21.17
22.74
21.60
20.12
18.13
20.75
21.17
18.66
59
24.91
FCF margin%
19.55
17.84
18.52
16.58
18.04
19.58
20.62
21.68
19.42
21.65
13.15
20.62
19.48
7
1.248
FCF / Net incomex
1.492
1.564
1.501
1.498
1.564
1.605
1.528
1.458
1.408
1.590
1.610
1.528
1.515
70
22.89
ROIC%
18.07
20.18
22.74
22.10
20.57
19.84
18.94
19.27
16.55
18.36
18.51
18.94
19.55
22
17.49
Return on equity%
24.92
25.92
25.31
28.04
27.68
27.09
25.72
25.61
28.52
28.39
20.54
27.09
26.51
21
8.35
Return on assets%
10.25
9.83
10.43
9.68
9.08
6.32
9.26
7.01
7.57
10.55
8.87
7.57
9.47
47
2.02
EPS¥
2.22
2.42
2.70
2.85
2.78
2.77
2.83
2.97
2.82
3.09
2.16
2.13%
2.84%
—
23.43
EPS growth%
6.20
6.77
8.97
6.24
8.60
7.74
9.62
12.61
10.59
12.31
12.15
10.59
8.79
86
2.45
Bookvalue per sh¥
3.62
4.03
3.89
4.48
4.62
5.14
5.34
5.13
5.66
5.96
1.31
5.23%
5.60%
—
3.73
FCF per share¥
3.22
3.48
3.37
3.27
3.62
3.63
3.38
3.86
3.71
3.53
2.58
(0.52%)
2.08%
—
3.12
Dividend per sh¥
3.48
3.32
3.17
3.27
3.83
4.13
4.52
4.53
4.66
5.44
3.50
7.25%
4.08%
—
21.39
Div yield (avg)%
21.30
20.57
19.16
19.77
21.03
19.30
19.56
19.60
19.87
22.17
4.06
19.60
19.82
17
10.60
Payout ratio%
14.39
14.37
12.13
12.17
13.10
13.53
15.04
14.76
15.96
16.51
29.96
15.04
14.38
42
285.5
Shares (diluted)M
235.0
235.3
231.9
222.2
203.6
192.6
185.5
176.1
181.7
182.0
281.2
(2.22%)
(3.33%)
25
9.21
Buyback yield%
6.81
5.64
5.17
7.51
5.46
4.70
6.48
5.23
4.26
5.86
14.28
5.23
5.55
68
1.708
D/E ratiox
1.258
1.348
1.487
1.761
2.081
2.397
2.393
2.732
3.059
3.220
0.876
2.732
2.237
10
1.943
Enterprise value¥B
0.223
0.232
0.216
0.218
0.231
0.241
0.240
0.232
0.242
0.258
4.242
2.20%
0.94%
66
1.639
LT debt¥B
3.865
3.890
3.707
3.647
3.239
3.120
2.933
2.949
2.983
3.030
0.230
(1.33%)
(3.47%)
78
Revenue
¥3.506B
2.90%
1.00×
Cost of revenue
¥2.319B
2.96%
1.01×
Operating expenses
¥679.5M
3.06%
1.02×
Goodwill & intangibles
15.84%
Cash and investments
15.41%
Spread over hurdle
19.23%