1.094
Revenue¥B
2.904
2.997
3.015
3.031
3.066
3.171
3.256
3.313
3.300
3.381
1.200
1.98%
1.77%
78
9.29
Revenue growth%
22.40
25.23
27.35
26.08
23.08
22.46
21.82
24.48
22.85
25.58
6.49
22.85
23.78
92
21.34
Gross margin%
32.94
32.43
30.52
31.85
33.02
35.31
33.24
31.12
31.39
31.88
12.30
31.88
32.16
81
26.25
Operating margin%
2.56
0.67
0.85
0.40
3.10
5.23
3.97
2.67
2.98
4.25
2.46
3.97
2.83
39
8.46
Net margin%
3.39
6.39
8.90
6.75
7.07
9.11
9.55
9.10
11.24
13.37
16.37
9.55
9.00
51
30.12
P/E ratio (avg)x
14.37
13.66
12.46
13.41
12.92
11.18
12.11
11.68
10.29
8.833
16.59
11.18
12.29
73
23.72
EV/EBITx
38.54
44.15
46.76
44.62
51.72
58.24
63.06
60.76
61.95
70.87
29.94
61.95
54.98
50
4.61
FCF yield (avg)%
7.29
5.15
4.54
2.58
2.71
4.70
6.15
3.63
5.97
4.64
16.25
4.70
4.67
13
7.86
FCF margin%
6.11
3.74
2.03
1.93
0.40
0.64
0.40
0.40
2.45
1.38
3.41
0.64
1.65
50
0.132
FCF / Net incomex
1.432
1.279
1.407
1.569
1.683
1.548
1.535
1.650
1.726
1.551
1.494
1.551
1.550
66
14.10
ROIC%
25.71
24.07
24.65
26.48
26.16
28.84
29.94
31.82
29.82
30.35
3.38
29.94
27.66
83
17.26
Return on equity%
15.65
17.29
19.18
18.26
18.00
19.43
19.93
16.94
19.90
17.13
9.42
19.43
18.13
25
12.76
Return on assets%
6.22
9.12
7.03
7.20
9.90
11.06
12.50
11.78
11.87
9.21
3.82
11.78
9.55
84
173.82
EPS¥
110.64
116.26
110.08
110.95
105.50
109.61
114.96
115.19
119.90
120.47
184.60
2.69%
(0.32%)
—
6.73
EPS growth%
34.71
34.83
33.81
35.46
37.41
37.81
35.40
32.63
32.39
31.16
2.67
32.63
34.77
73
119.15
Bookvalue per sh¥
182.35
194.16
184.32
171.74
185.69
181.50
186.55
195.17
208.92
200.98
95.47
1.60%
1.74%
—
77.60
FCF per share¥
226.53
213.15
196.75
212.90
231.94
230.31
243.46
233.15
223.75
249.99
33.14
1.51%
1.89%
—
81.89
Dividend per sh¥
34.82
32.83
35.40
36.31
32.75
33.07
35.91
37.61
35.57
32.46
73.26
(0.18%)
(0.53%)
—
12.76
Div yield (avg)%
30.61
28.63
29.35
29.39
26.90
26.76
27.43
27.56
25.75
28.15
6.57
27.43
27.86
91
22.30
Payout ratio%
9.60
8.95
9.40
8.58
11.21
10.58
8.89
11.10
12.13
11.62
29.31
11.10
10.09
84
12.75
Shares (diluted)M
18.12
21.19
24.74
24.05
28.01
32.07
34.75
38.78
41.18
40.38
12.44
7.59%
9.07%
17
13.56
Buyback yield%
13.28
14.87
13.64
14.29
13.25
10.77
12.62
14.54
11.99
9.03
20.13
11.99
13.26
24
0.759
D/E ratiox
0.810
0.757
0.787
0.775
0.752
0.811
0.840
0.830
0.819
0.835
1.636
0.830
0.810
68
0.635
Enterprise value¥B
1.078
1.170
1.200
1.092
0.995
1.125
1.035
1.140
1.057
1.131
0.808
2.59%
0.21%
66
0.527
LT debt¥B
1.462
1.593
1.746
2.021
2.070
2.454
2.735
2.950
3.152
3.715
1.037
12.41%
10.36%
8
Revenue
¥3.381B
1.77%
1.00×
Cost of revenue
¥1.639B
1.46%
0.97×
Operating expenses
¥592.0M
2.10%
1.03×
Goodwill & intangibles
17.16%
Cash and investments
15.69%
Spread over hurdle
17.72%