0.242
Revenue¥B
1.270
1.324
1.370
1.413
1.494
1.520
1.561
1.615
1.708
1.750
0.257
3.21%
3.73%
81
6.59
Revenue growth%
8.74
7.75
7.70
8.39
10.32
9.91
10.45
13.13
15.02
12.20
9.94
12.20
10.11
45
20.88
Gross margin%
7.14
8.92
11.62
11.70
9.72
10.95
12.07
13.44
12.07
11.91
29.35
12.07
11.66
9
17.06
Operating margin%
16.14
14.87
14.99
15.15
15.59
14.32
12.20
10.88
8.34
10.90
7.82
10.90
14.59
36
9.13
Net margin%
6.40
7.24
6.49
5.68
4.34
3.45
4.05
4.22
5.06
2.66
5.21
4.05
4.70
45
24.08
P/E ratio (avg)x
41.93
40.38
36.73
37.09
34.83
34.07
35.82
37.50
40.49
45.42
30.03
37.50
37.30
75
11.44
EV/EBITx
40.18
37.81
37.30
40.59
43.34
46.12
48.95
51.46
53.78
52.86
10.36
51.46
44.73
36
29.26
FCF yield (avg)%
9.98
8.70
8.99
9.76
10.70
8.56
7.07
7.37
6.74
7.38
9.59
7.37
8.63
40
26.44
FCF margin%
25.19
27.45
24.64
21.72
19.66
16.82
19.51
18.93
21.88
23.48
24.91
19.51
21.80
95
1.115
FCF / Net incomex
2.332
2.461
2.605
2.913
3.216
3.472
3.565
3.755
3.933
4.690
0.972
3.755
3.344
43
3.84
ROIC%
8.59
8.84
8.01
6.20
7.71
7.92
6.85
9.25
11.16
10.43
25.03
9.25
8.30
92
24.68
Return on equity%
28.61
31.29
29.44
29.11
27.56
24.57
24.41
26.59
25.25
25.47
20.48
25.25
27.07
55
6.42
Return on assets%
11.60
14.17
12.63
12.87
15.30
15.56
13.51
10.93
13.60
14.66
21.06
13.60
13.55
53
15.31
EPS¥
32.11
28.75
28.20
25.42
26.63
26.95
24.95
23.42
24.36
24.39
16.09
(1.74%)
(2.89%)
—
5.81
EPS growth%
16.93
16.68
15.99
14.43
16.54
15.43
13.34
15.40
15.14
14.97
16.27
15.14
15.42
10
47.85
Bookvalue per sh¥
27.81
30.04
32.84
35.30
31.54
30.25
32.22
31.10
34.57
33.53
21.62
1.23%
0.99%
—
41.42
FCF per share¥
47.32
45.47
46.27
50.72
56.00
62.55
65.74
74.26
84.26
77.99
41.82
6.85%
6.42%
—
11.16
Dividend per sh¥
56.20
63.08
63.89
59.04
63.84
60.88
55.76
61.22
60.21
64.13
45.33
0.09%
1.31%
—
13.19
Div yield (avg)%
8.59
8.49
8.63
8.58
8.17
9.72
11.75
9.77
8.23
7.45
12.35
9.72
8.59
93
11.99
Payout ratio%
17.71
17.43
17.04
17.09
17.59
17.86
16.95
17.37
15.98
16.69
2.35
16.95
17.23
19
23.55
Shares (diluted)M
27.47
28.77
26.98
27.96
31.58
33.66
38.74
44.62
48.19
55.72
23.58
12.03%
6.78%
16
7.65
Buyback yield%
8.26
9.18
7.39
7.90
5.80
6.33
7.91
7.81
10.46
13.42
17.32
7.91
7.91
63
0.709
D/E ratiox
1.083
1.187
1.093
1.137
1.050
1.177
1.146
1.220
1.178
1.213
0.795
1.178
1.162
54
1.149
Enterprise value¥B
2.314
2.386
2.338
2.289
2.355
2.652
2.586
2.633
3.040
3.303
1.236
7.00%
3.45%
63
0.225
LT debt¥B
1.117
1.207
1.337
1.492
1.542
1.734
1.978
2.305
2.399
2.608
0.283
11.07%
9.20%
32
Revenue
¥1.750B
3.73%
1.00×
Cost of revenue
¥1.225B
3.73%
1.00×
Operating expenses
¥363.0M
3.08%
0.94×
Cash and investments
19.08%
Goodwill & intangibles
18.23%
Spread over hurdle
(4.63%)