0.753
Revenue¥B
2.028
2.155
2.257
2.444
2.596
2.778
2.924
3.041
3.225
3.446
0.833
5.83%
6.28%
27
26.25
Revenue growth%
30.89
33.29
35.89
33.92
33.57
32.42
32.81
31.57
30.51
32.47
16.35
32.42
32.64
52
12.67
Gross margin%
13.09
13.20
14.41
16.38
14.35
16.71
16.76
16.92
14.50
16.93
19.32
16.76
15.44
24
7.01
Operating margin%
5.06
3.46
3.30
3.46
5.10
4.31
1.37
2.26
0.40
2.38
22.34
2.26
3.38
17
14.15
Net margin%
16.95
18.19
20.22
22.91
25.26
26.62
27.57
30.37
32.15
32.65
19.85
30.37
25.94
31
14.63
P/E ratio (avg)x
12.53
13.06
12.81
12.39
13.53
13.21
13.86
16.47
16.46
18.96
18.41
16.46
13.37
56
36.86
EV/EBITx
11.27
11.97
10.78
10.57
9.712
10.45
11.22
10.91
11.00
10.37
30.84
10.91
10.84
31
9.30
FCF yield (avg)%
26.87
28.58
29.31
30.47
29.61
27.29
25.22
28.06
26.15
23.61
7.72
26.15
27.68
27
10.72
FCF margin%
32.28
34.23
35.16
35.31
33.01
30.28
32.98
33.24
30.58
27.96
7.02
30.58
32.99
66
0.793
FCF / Net incomex
1.148
1.290
1.361
1.443
1.579
1.736
1.998
2.088
2.315
2.181
1.702
2.088
1.657
59
3.39
ROIC%
23.99
26.19
26.70
28.53
29.55
29.90
27.78
27.84
28.53
30.81
22.89
28.53
28.18
41
5.50
Return on equity%
3.74
3.50
5.52
6.38
5.22
3.27
4.05
6.37
8.52
5.92
7.67
5.92
5.37
67
27.41
Return on assets%
8.06
8.97
9.69
7.48
6.72
4.79
5.05
5.60
7.50
10.27
17.29
5.60
7.49
18
199.13
EPS¥
74.16
80.08
70.06
76.43
67.38
68.65
65.31
59.44
57.04
57.60
204.39
(3.09%)
(1.66%)
—
13.77
EPS growth%
7.32
9.46
11.60
13.36
10.99
13.19
11.47
13.03
14.76
12.39
6.60
13.03
11.99
69
154.45
Bookvalue per sh¥
226.42
232.13
223.71
245.94
223.94
206.26
220.07
226.32
227.28
228.82
106.27
0.43%
0.66%
—
201.97
FCF per share¥
196.05
200.88
221.55
211.33
240.40
247.68
251.86
281.31
301.27
299.76
126.43
4.51%
3.77%
—
75.42
Dividend per sh¥
165.43
169.62
165.00
147.17
142.91
136.83
132.48
137.43
123.68
117.89
135.84
(3.78%)
(4.23%)
—
8.74
Div yield (avg)%
14.02
15.93
17.09
17.21
16.66
19.64
18.22
18.40
17.73
20.39
11.18
18.40
17.47
28
14.82
Payout ratio%
26.63
29.04
27.08
29.13
27.06
26.78
25.99
24.26
24.37
24.78
20.46
24.78
26.71
26
10.40
Shares (diluted)M
10.44
10.51
9.111
8.162
8.056
8.343
7.094
7.539
7.320
7.413
10.18
(1.65%)
(2.67%)
47
17.67
Buyback yield%
2.52
0.94
0.40
0.40
0.40
1.58
0.40
1.81
1.58
0.52
27.98
1.58
0.73
17
1.307
D/E ratiox
1.128
1.003
0.945
0.915
0.815
0.719
0.720
0.666
0.630
0.612
0.872
0.666
0.768
31
2.214
Enterprise value¥B
1.611
1.647
1.601
1.549
1.411
1.366
1.337
1.313
1.260
1.299
1.995
(1.64%)
(1.31%)
90
1.999
LT debt¥B
4.064
3.957
3.808
3.819
4.252
4.149
4.256
4.881
5.546
6.243
3.250
7.99%
5.66%
88
Revenue
¥3.446B
6.28%
1.00×
Cost of revenue
¥2.064B
6.10%
0.98×
Operating expenses
¥359.3M
7.27%
1.10×
Cash and investments
20.55%
Goodwill & intangibles
18.43%
Spread over hurdle
51.56%