1.190
Revenue¥B
1.669
1.752
1.867
1.909
1.959
2.090
2.198
2.272
2.359
2.434
1.305
4.44%
4.28%
50
13.52
Revenue growth%
4.64
6.75
8.59
9.28
9.75
8.41
8.53
8.44
7.28
6.27
27.28
8.41
8.42
49
26.87
Gross margin%
23.67
26.56
27.60
26.92
28.14
28.68
27.18
29.67
27.22
28.77
5.87
28.68
27.41
71
8.44
Operating margin%
1.90
0.50
0.40
0.40
2.21
0.40
1.22
2.73
2.84
4.61
22.11
2.73
1.56
45
26.78
Net margin%
15.40
14.76
15.39
13.42
16.22
13.23
13.45
15.46
18.17
18.81
28.60
15.46
15.40
39
12.98
P/E ratio (avg)x
60.39
58.13
62.00
73.00
79.13
83.54
87.08
96.49
109.5
116.1
17.89
96.49
81.34
71
27.13
EV/EBITx
58.25
61.39
69.99
83.22
94.36
106.9
125.3
124.5
142.2
157.6
27.16
125.3
100.6
20
20.44
FCF yield (avg)%
4.87
2.62
4.69
3.62
1.30
1.54
0.40
2.18
3.13
2.60
5.94
2.18
2.61
35
4.32
FCF margin%
23.15
25.71
25.11
27.55
29.24
31.05
28.65
25.68
24.83
27.82
26.31
27.82
26.63
44
0.806
FCF / Net incomex
0.409
0.397
0.409
0.369
0.324
0.299
0.289
0.261
0.262
0.278
1.039
0.278
0.311
72
8.23
ROIC%
14.54
15.82
18.25
16.28
15.81
18.20
19.79
19.12
17.63
19.27
17.95
19.12
17.92
68
9.15
Return on equity%
6.33
3.78
3.33
1.00
3.64
5.51
3.48
0.96
3.50
4.90
15.60
3.50
3.57
58
18.09
Return on assets%
29.21
28.69
29.80
29.57
26.78
27.08
25.00
23.20
25.20
25.13
27.00
25.13
26.93
49
38.53
EPS¥
68.00
65.44
75.86
84.90
84.15
84.87
80.03
88.36
81.58
94.44
41.97
2.33%
3.25%
—
15.11
EPS growth%
28.96
30.92
33.67
33.91
34.78
34.71
35.06
37.16
36.46
37.44
28.55
36.46
34.74
84
92.31
Bookvalue per sh¥
141.63
139.90
137.15
158.91
160.65
157.70
178.89
209.61
200.79
192.94
144.36
3.73%
3.83%
—
124.03
FCF per share¥
249.83
281.57
306.93
349.39
412.54
408.81
469.73
468.18
496.03
510.20
127.47
4.34%
8.21%
—
144.95
Dividend per sh¥
240.09
283.17
326.47
342.93
384.44
385.74
463.42
454.07
487.21
555.23
136.64
7.63%
9.63%
—
26.29
Div yield (avg)%
13.43
12.89
12.24
11.03
10.44
13.41
12.23
13.08
15.65
14.67
15.47
13.41
12.98
22
28.66
Payout ratio%
1.26
0.40
0.40
1.45
0.40
1.97
1.63
0.40
0.40
2.05
22.07
1.63
0.83
64
8.335
Shares (diluted)M
10.15
10.95
11.70
13.03
15.25
15.83
17.76
19.47
18.45
18.13
8.273
3.52%
6.23%
37
23.34
Buyback yield%
32.60
31.90
31.09
29.48
29.24
31.17
32.56
33.06
30.86
28.42
17.06
31.17
31.13
81
1.710
D/E ratiox
1.206
1.362
1.275
1.431
1.514
1.694
1.581
1.692
1.669
1.857
1.192
1.692
1.547
50
0.618
Enterprise value¥B
0.968
1.129
1.232
1.293
1.328
1.432
1.454
1.581
1.664
1.625
0.799
4.12%
7.14%
72
1.238
LT debt¥B
0.396
0.392
0.383
0.457
0.463
0.534
0.531
0.531
0.601
0.670
3.233
7.65%
5.13%
33
Revenue
¥2.434B
4.28%
1.00×
Cost of revenue
¥1.467B
3.96%
0.97×
Operating expenses
¥593.5M
4.67%
1.04×
Cash and investments
21.23%
Goodwill & intangibles
18.11%
Spread over hurdle
(2.72%)