1.217
Revenue¥B
2.174
2.211
2.210
2.224
2.208
2.269
2.253
2.237
2.217
2.274
1.321
0.59%
0.44%
19
10.43
Revenue growth%
15.59
15.18
12.62
12.40
10.45
10.60
9.81
12.31
11.78
10.83
4.96
10.83
12.04
43
10.78
Gross margin%
0.54
2.00
3.94
4.73
2.93
2.10
1.27
2.75
2.97
0.40
11.83
2.10
2.42
65
17.11
Operating margin%
3.56
4.16
6.71
6.07
7.68
9.50
9.15
9.36
6.54
4.69
13.53
9.15
6.62
35
15.38
Net margin%
5.90
4.21
2.06
3.88
3.69
6.14
8.76
7.32
7.95
5.85
15.40
7.32
5.88
93
36.75
P/E ratio (avg)x
26.43
26.32
24.64
24.16
23.94
25.15
23.52
25.30
21.79
21.12
31.45
23.52
24.40
72
26.14
EV/EBITx
38.18
42.45
50.59
51.77
51.22
56.65
60.66
58.80
58.55
69.63
9.727
58.80
54.21
16
3.68
FCF yield (avg)%
29.13
29.15
30.08
32.49
33.45
32.75
34.50
37.12
35.63
35.70
21.75
35.63
33.10
10
8.94
FCF margin%
25.79
27.40
28.31
27.18
28.08
25.87
28.44
29.42
30.04
32.91
23.89
29.42
28.19
18
1.781
FCF / Net incomex
1.599
1.749
1.924
1.970
2.220
2.137
2.192
2.411
2.487
2.324
1.095
2.324
2.165
15
9.72
ROIC%
21.84
22.10
19.85
17.53
16.62
19.50
20.69
18.72
18.05
20.96
4.02
19.50
19.67
28
11.91
Return on equity%
15.64
13.57
15.26
15.76
17.25
14.54
15.65
15.21
17.25
15.45
16.06
15.45
15.55
89
13.18
Return on assets%
12.37
12.52
10.79
8.27
8.20
8.60
6.43
7.08
6.97
6.94
21.17
6.97
8.24
47
101.55
EPS¥
91.60
87.68
96.49
112.14
124.21
140.69
165.01
176.69
205.62
214.63
108.36
11.56%
9.30%
—
4.80
EPS growth%
27.08
28.17
27.09
24.31
21.35
21.03
19.44
16.57
16.02
15.69
24.86
16.57
21.19
40
114.58
Bookvalue per sh¥
77.98
84.89
93.43
102.63
97.62
101.95
92.64
101.68
108.02
102.41
90.53
0.96%
2.71%
—
27.49
FCF per share¥
78.75
93.11
100.80
104.24
112.66
111.60
119.46
122.70
132.65
144.13
68.48
5.05%
7.99%
—
57.26
Dividend per sh¥
59.49
54.49
56.54
59.44
56.86
53.39
60.74
58.33
58.60
63.21
34.57
2.14%
1.76%
—
29.10
Div yield (avg)%
16.03
13.85
12.25
13.87
16.06
15.25
13.22
14.02
14.94
14.33
10.89
14.33
14.18
47
14.22
Payout ratio%
3.21
2.01
1.61
2.77
1.10
3.05
1.63
1.12
0.67
1.99
12.91
1.63
1.81
27
28.79
Shares (diluted)M
21.25
21.88
21.02
18.08
18.96
16.70
16.68
16.57
15.76
16.23
29.60
(3.06%)
(2.46%)
93
2.58
Buyback yield%
35.42
34.15
35.72
38.47
38.09
35.29
33.41
34.96
34.15
31.43
23.60
34.15
35.12
31
0.722
D/E ratiox
0.434
0.396
0.427
0.388
0.337
0.342
0.346
0.354
0.364
0.320
0.864
0.346
0.359
67
1.916
Enterprise value¥B
3.219
3.798
4.481
4.384
4.664
5.234
5.726
6.020
6.331
6.820
1.918
7.90%
8.70%
70
0.687
LT debt¥B
1.680
1.743
1.876
1.835
2.042
2.236
2.151
2.062
2.188
2.362
0.897
2.95%
4.22%
72
Revenue
¥2.274B
0.44%
1.00×
Cost of revenue
¥1.592B
0.44%
1.00×
Operating expenses
¥453.0M
0.73%
1.03×
Cash and investments
17.27%
Goodwill & intangibles
16.52%
Spread over hurdle
(3.03%)