1.955
Revenue¥B
2.308
2.348
2.419
2.488
2.511
2.582
2.658
2.708
2.754
2.708
2.099
1.53%
1.85%
46
19.22
Revenue growth%
20.02
19.63
20.59
21.72
20.78
18.24
17.28
18.17
19.72
18.73
15.43
18.24
19.68
12
26.62
Gross margin%
2.84
5.81
8.00
9.42
7.96
6.85
5.13
2.17
2.31
1.93
9.05
2.31
5.47
92
20.72
Operating margin%
8.74
11.74
10.38
12.44
11.58
10.70
11.11
13.35
15.69
17.96
16.48
13.35
11.66
64
27.69
Net margin%
7.70
7.61
9.73
11.87
10.81
9.00
8.04
10.54
10.55
13.29
5.52
10.54
10.13
61
13.15
P/E ratio (avg)x
9.581
9.475
9.331
10.53
11.89
12.01
11.91
13.18
13.16
12.26
37.03
12.26
11.90
29
25.46
EV/EBITx
33.91
33.76
32.72
31.54
33.12
36.16
34.51
31.51
29.65
30.38
12.77
31.51
32.92
81
5.12
FCF yield (avg)%
20.96
18.53
15.68
16.97
18.53
18.98
20.10
17.79
18.44
16.06
5.20
18.44
18.48
24
28.31
FCF margin%
21.52
18.76
16.90
15.87
17.12
19.95
21.45
20.28
21.74
21.85
2.86
21.45
20.12
46
1.671
FCF / Net incomex
2.637
3.169
3.528
3.636
3.980
4.156
4.393
4.573
5.258
6.356
1.709
4.573
4.068
7
10.85
ROIC%
32.18
33.66
35.13
35.70
38.04
37.61
40.30
38.52
38.55
38.53
27.93
38.53
37.82
41
29.32
Return on equity%
10.40
7.75
6.06
4.93
3.39
5.23
3.22
2.51
5.27
4.28
6.54
4.28
5.08
9
3.81
Return on assets%
20.13
20.03
17.29
16.48
17.13
16.74
18.55
20.22
20.09
21.44
17.38
20.09
19.29
65
3.56
EPS¥
4.76
4.82
5.19
4.70
4.23
4.20
4.30
4.45
4.72
4.55
3.97
1.50%
(1.76%)
—
20.96
EPS growth%
15.13
15.94
18.82
19.16
21.31
24.11
25.02
26.48
26.95
24.72
26.99
25.02
22.71
34
4.12
Bookvalue per sh¥
12.87
15.20
16.02
18.83
22.89
23.92
25.31
30.63
36.19
38.38
1.29
10.88%
13.58%
—
2.38
FCF per share¥
9.42
9.19
8.60
9.46
8.86
9.80
11.03
10.42
10.23
10.94
4.92
4.31%
2.30%
—
1.20
Dividend per sh¥
6.15
7.04
8.44
9.90
11.24
11.70
11.44
11.46
13.55
14.59
6.40
5.36%
10.89%
—
6.93
Div yield (avg)%
24.16
22.29
21.93
24.65
23.56
26.46
28.41
28.58
26.62
25.15
17.63
26.62
24.90
23
18.04
Payout ratio%
15.85
15.58
14.21
12.74
10.64
9.50
12.06
10.64
11.99
12.32
13.53
11.99
12.19
62
262.4
Shares (diluted)M
196.7
193.8
175.2
190.7
177.6
160.3
156.1
154.1
160.9
140.5
255.3
(4.58%)
(3.92%)
71
7.32
Buyback yield%
23.46
20.89
21.19
21.37
21.55
22.77
24.05
25.51
24.91
25.76
13.00
24.91
23.12
55
1.428
D/E ratiox
0.466
0.513
0.532
0.529
0.585
0.663
0.667
0.693
0.785
0.862
1.514
0.693
0.624
26
1.738
Enterprise value¥B
2.110
2.257
2.023
2.149
2.049
1.825
1.738
1.581
1.697
1.655
1.969
(4.18%)
(3.05%)
90
1.367
LT debt¥B
1.519
1.646
1.541
1.519
1.317
1.144
1.168
1.176
1.269
1.117
1.203
(3.24%)
(3.69%)
37
Revenue
¥2.708B
1.85%
1.00×
Cost of revenue
¥1.383B
2.06%
1.02×
Operating expenses
¥530.9M
1.06%
0.93×
Cash and investments
19.89%
Goodwill & intangibles
14.61%
Return on capital
109.63%
Spread over hurdle
101.21%