2.937
Revenue¥B
3.070
3.107
3.139
3.183
3.172
3.148
3.235
3.260
3.201
3.202
3.191
0.19%
0.23%
58
2.67
Revenue growth%
30.51
32.56
33.59
33.18
35.89
36.69
35.26
37.63
37.09
39.77
16.29
37.09
35.57
55
6.79
Gross margin%
10.72
12.86
9.90
8.80
10.68
11.55
13.32
14.77
16.12
15.55
3.96
14.77
12.21
90
20.40
Operating margin%
25.01
23.08
23.56
22.48
24.18
22.68
24.92
22.85
21.00
21.58
2.31
22.68
22.96
71
21.43
Net margin%
30.24
32.39
30.43
31.76
31.20
33.54
36.18
33.74
32.02
31.39
12.21
33.54
31.89
67
34.99
P/E ratio (avg)x
52.59
55.41
54.58
60.39
64.16
75.12
80.50
90.64
92.25
104.7
13.18
90.64
69.64
95
24.55
EV/EBITx
42.67
47.49
45.46
48.15
47.34
46.22
47.86
43.99
45.65
52.57
31.08
46.22
46.78
73
28.80
FCF yield (avg)%
31.45
28.49
28.13
26.16
25.07
27.23
25.75
25.19
23.30
23.35
5.87
25.19
25.95
39
26.52
FCF margin%
15.47
18.08
20.01
18.24
18.07
21.01
20.39
19.50
17.41
19.64
18.12
19.64
18.87
87
1.060
FCF / Net incomex
0.451
0.475
0.465
0.554
0.590
0.668
0.767
0.885
1.068
1.050
0.814
0.885
0.629
40
15.86
ROIC%
18.43
17.60
17.01
19.73
20.19
21.00
22.68
20.79
23.28
25.00
12.36
22.68
20.49
90
3.05
Return on equity%
9.63
8.84
6.25
8.94
10.91
8.98
9.61
9.11
10.83
8.50
12.01
9.11
9.05
61
2.27
Return on assets%
0.40
1.84
4.64
4.23
6.95
6.77
8.62
7.96
8.25
6.83
25.95
7.96
6.80
36
2.67
EPS¥
1.77
1.75
1.76
1.95
1.87
1.80
1.96
1.98
1.85
1.76
2.93
(1.26%)
(0.32%)
—
22.07
EPS growth%
11.72
10.41
10.40
12.09
10.93
13.01
11.34
11.42
10.76
12.15
15.93
11.42
11.38
35
3.02
Bookvalue per sh¥
2.00
2.02
1.94
1.96
2.16
2.41
2.34
2.65
2.82
2.97
1.72
6.50%
4.24%
—
0.71
FCF per share¥
3.16
3.76
3.76
4.40
5.19
6.24
6.82
7.69
7.59
7.36
0.88
7.25%
9.66%
—
2.17
Dividend per sh¥
1.33
1.46
1.63
1.81
1.75
1.78
1.79
1.88
1.97
1.84
2.07
0.99%
2.30%
—
19.37
Div yield (avg)%
5.68
4.18
5.75
3.82
5.65
6.07
8.03
5.17
6.99
6.69
23.41
6.69
5.71
62
12.83
Payout ratio%
12.22
11.65
14.29
15.79
15.15
17.71
16.72
18.27
17.35
19.99
5.07
17.71
16.25
53
400.4
Shares (diluted)M
490.4
501.6
562.1
539.0
505.7
568.2
557.3
624.6
672.1
675.6
412.9
5.97%
4.19%
82
29.29
Buyback yield%
11.71
9.68
8.04
5.15
5.82
7.10
7.68
5.00
4.27
6.12
26.47
6.12
6.61
27
1.566
D/E ratiox
1.656
1.451
1.335
1.380
1.284
1.373
1.374
1.253
1.090
0.982
1.002
1.253
1.354
65
2.385
Enterprise value¥B
2.946
3.325
3.629
3.683
4.011
3.799
4.057
3.906
3.961
4.398
1.348
1.86%
4.20%
71
0.508
LT debt¥B
2.821
2.479
2.216
2.153
2.190
2.333
2.487
2.219
1.878
1.884
3.051
(2.96%)
(5.34%)
92
Revenue
¥3.202B
0.23%
1.00×
Cost of revenue
¥1.900B
0.18%
1.00×
Operating expenses
¥588.6M
0.51%
1.03×
Cash and investments
16.62%
Spread over hurdle
18.81%