3.709
Revenue¥B
2.447
2.581
2.752
2.803
2.976
3.055
3.106
3.256
3.432
3.561
4.012
3.65%
4.38%
37
21.14
Revenue growth%
17.77
18.96
20.56
20.20
20.86
22.09
21.43
20.93
22.92
25.86
5.10
22.09
20.89
51
21.66
Gross margin%
18.61
21.29
23.40
22.79
22.27
23.48
22.25
22.90
21.70
23.23
26.78
22.90
22.53
64
11.18
Operating margin%
21.70
21.96
22.10
24.54
21.57
21.77
19.27
19.84
20.91
23.14
22.53
20.91
21.74
87
6.68
Net margin%
8.89
11.82
10.04
12.04
9.66
12.41
10.53
12.18
13.07
11.60
21.76
12.18
11.71
79
28.06
P/E ratio (avg)x
9.411
8.561
8.668
8.553
8.817
7.958
7.417
6.996
6.029
5.673
10.52
6.996
8.256
33
34.29
EV/EBITx
12.25
10.87
9.664
10.39
10.11
10.52
9.461
9.678
9.303
7.997
27.86
9.461
9.894
40
11.09
FCF yield (avg)%
9.15
11.60
12.43
10.86
13.43
11.67
11.98
12.44
11.88
12.87
14.62
11.98
11.93
75
6.33
FCF margin%
8.93
6.30
3.53
4.11
1.56
2.37
5.09
7.73
7.47
7.89
2.39
7.47
5.70
14
0.907
FCF / Net incomex
1.770
1.858
1.920
2.069
2.070
2.382
2.589
2.945
3.334
3.301
1.516
2.945
2.226
43
26.63
ROIC%
22.12
21.10
23.05
21.55
21.96
21.39
20.90
22.99
24.69
26.08
4.43
22.99
22.04
35
12.34
Return on equity%
28.82
31.45
29.49
32.49
35.31
33.12
30.62
30.76
29.41
32.36
18.48
30.76
31.10
62
15.57
Return on assets%
26.09
26.27
26.38
29.09
30.69
31.89
33.85
32.61
30.62
31.69
6.45
31.89
30.66
43
35.04
EPS¥
60.55
66.81
64.12
59.91
63.77
69.57
76.09
84.39
94.83
105.60
38.83
10.61%
6.07%
—
20.55
EPS growth%
6.52
9.45
10.52
12.32
12.24
13.57
15.92
17.37
18.46
17.91
5.86
17.37
12.95
77
78.94
Bookvalue per sh¥
117.36
129.25
124.78
124.80
122.29
134.08
150.26
137.73
148.49
167.09
48.95
6.44%
4.57%
—
63.97
FCF per share¥
88.69
84.96
93.93
94.60
103.15
112.31
127.91
146.67
144.94
152.93
79.83
8.19%
7.00%
—
48.44
Dividend per sh¥
74.55
85.85
88.41
92.45
99.76
98.10
112.61
113.83
131.75
152.56
88.47
8.87%
7.34%
—
29.14
Div yield (avg)%
21.70
24.10
22.26
23.73
25.26
22.87
25.80
23.39
25.67
24.24
6.59
24.24
23.92
93
29.31
Payout ratio%
26.83
25.71
24.05
22.57
21.37
24.21
22.31
19.70
18.66
18.80
3.40
19.70
22.44
52
23.75
Shares (diluted)M
36.21
40.68
43.09
46.14
55.26
65.72
75.33
88.45
99.26
109.0
23.68
14.56%
13.32%
63
11.36
Buyback yield%
8.04
9.02
8.81
6.71
8.39
5.49
7.31
9.97
10.87
10.74
14.13
9.97
8.60
83
1.497
D/E ratiox
0.662
0.615
0.656
0.656
0.591
0.646
0.619
0.574
0.541
0.529
0.905
0.574
0.617
29
3.115
Enterprise value¥B
0.623
0.683
0.743
0.708
0.624
0.640
0.692
0.672
0.615
0.684
5.021
1.86%
0.97%
27
2.168
LT debt¥B
0.800
0.776
0.851
0.821
0.932
1.022
1.148
1.331
1.573
1.590
0.605
11.28%
7.19%
36
Revenue
¥3.561B
4.38%
1.00×
Cost of revenue
¥1.929B
4.40%
1.00×
Operating expenses
¥372.3M
3.60%
0.93×
Goodwill & intangibles
21.83%
Cash and investments
15.32%
Spread over hurdle
13.34%