0.414
Revenue¥B
1.472
1.563
1.658
1.688
1.719
1.752
1.855
1.959
2.053
0.448
0.473
4.00%
3.96%
88
7.25
Revenue growth%
29.87
31.21
29.67
28.67
29.27
26.40
29.08
28.27
27.89
4.49
26.90
28.27
28.88
43
26.08
Gross margin%
8.20
10.26
12.00
11.29
10.22
8.78
10.35
10.60
8.90
5.64
17.97
10.22
10.31
74
22.95
Operating margin%
23.45
23.67
26.42
28.04
30.23
28.04
26.88
25.21
23.51
13.14
11.92
26.88
25.81
9
28.50
Net margin%
0.40
0.40
0.40
0.40
0.40
2.80
0.40
0.40
0.40
14.44
13.41
0.40
0.40
52
33.80
P/E ratio (avg)x
33.49
35.60
40.81
41.37
37.73
36.51
39.76
36.59
33.46
11.53
10.72
36.59
36.55
79
9.239
EV/EBITx
44.58
50.27
52.62
62.16
65.19
74.74
82.24
89.87
100.3
25.35
14.86
82.24
63.68
91
17.26
FCF yield (avg)%
18.46
17.25
16.03
15.69
13.67
11.92
13.03
12.62
10.61
16.51
26.78
12.62
14.68
72
25.60
FCF margin%
12.16
15.10
14.67
16.61
18.92
21.67
24.51
22.49
24.24
19.45
7.07
22.49
17.77
70
0.798
FCF / Net incomex
1.412
1.547
1.539
1.456
1.312
1.232
1.124
1.111
1.227
1.354
1.365
1.227
1.333
45
6.62
ROIC%
10.87
11.05
11.48
8.80
8.16
8.61
6.39
8.65
6.28
21.11
26.53
8.16
8.63
92
7.78
Return on equity%
6.22
4.32
3.83
1.79
1.56
0.96
2.73
0.40
2.48
23.71
27.52
1.56
2.61
22
19.42
Return on assets%
15.66
17.23
14.24
15.14
17.77
20.21
21.91
20.60
19.61
25.65
7.84
20.21
17.50
35
386.79
EPS¥
334.27
364.39
379.06
340.07
347.91
321.74
313.24
282.74
248.75
396.54
445.10
(6.06%)
(2.16%)
—
24.20
EPS growth%
7.95
6.60
4.31
3.43
0.93
2.08
3.75
5.97
8.30
10.96
24.40
3.75
5.14
76
340.08
Bookvalue per sh¥
519.34
517.34
464.35
511.22
501.14
537.98
559.35
571.95
545.96
381.56
506.67
1.32%
(0.50%)
—
271.63
FCF per share¥
776.21
891.58
1,002
1,082
1,070
1,127
1,118
1,153
1,387
486.61
608.51
5.09%
7.17%
—
486.64
Dividend per sh¥
325.76
337.16
328.67
334.97
315.66
330.24
343.70
379.69
346.67
511.29
463.24
0.69%
1.50%
—
3.89
Div yield (avg)%
7.64
7.72
6.53
7.37
5.77
3.99
3.17
0.65
1.68
11.87
7.15
3.17
6.15
33
25.90
Payout ratio%
21.86
20.68
18.90
21.77
20.69
20.59
19.80
17.23
18.59
19.29
27.29
19.80
20.63
37
0.881
Shares (diluted)M
0.766
0.811
0.759
0.692
0.752
0.724
0.637
0.679
0.601
0.899
0.882
(2.78%)
(3.81%)
80
16.76
Buyback yield%
26.00
25.84
23.19
22.27
20.28
21.66
21.03
21.78
24.57
6.77
16.75
21.66
22.73
50
1.407
D/E ratiox
0.177
0.176
0.189
0.216
0.219
0.225
0.213
0.220
0.248
0.284
0.674
0.220
0.215
90
0.468
Enterprise value¥B
0.406
0.464
0.438
0.453
0.473
0.506
0.495
0.522
0.559
1.658
1.299
4.28%
3.10%
63
0.553
LT debt¥B
2.906
3.394
3.897
4.018
4.208
4.150
4.734
5.217
5.954
0.592
1.297
8.18%
9.32%
78
Revenue
¥2.053B
3.96%
1.00×
Cost of revenue
¥1.216B
4.16%
1.02×
Operating expenses
¥458.8M
4.08%
1.01×
Goodwill & intangibles
16.81%
Cash and investments
14.33%
Spread over hurdle
20.79%