0.619
Revenue¥B
0.965
0.986
0.990
0.994
0.991
1.011
1.057
1.087
1.099
1.136
0.636
2.76%
1.71%
10
21.18
Revenue growth%
4.78
5.67
6.39
5.91
7.41
7.89
9.42
11.57
9.08
7.26
23.86
9.08
7.34
31
6.78
Gross margin%
27.85
25.82
26.57
23.70
25.91
26.56
27.75
27.46
28.59
26.99
21.71
27.46
26.78
84
25.33
Operating margin%
16.68
17.97
18.43
17.99
17.13
18.57
17.00
14.20
16.79
16.75
21.83
16.79
17.06
59
27.87
Net margin%
14.54
12.80
14.33
13.19
12.53
10.24
10.71
12.08
12.91
15.56
20.26
12.08
12.85
38
37.20
P/E ratio (avg)x
29.53
30.07
33.46
31.47
31.08
29.62
28.40
29.75
30.28
29.39
33.82
29.62
29.91
25
24.68
EV/EBITx
20.53
21.81
24.40
22.94
24.49
24.83
23.84
25.84
28.28
30.80
19.39
25.84
24.45
59
25.76
FCF yield (avg)%
31.16
30.87
28.52
27.11
27.36
30.34
30.29
33.20
33.76
30.97
4.54
30.97
30.61
68
9.24
FCF margin%
21.12
19.98
21.04
18.85
16.26
16.76
17.06
16.40
18.39
16.44
8.31
16.76
17.72
23
0.893
FCF / Net incomex
1.336
1.495
1.497
1.562
1.437
1.338
1.364
1.248
1.254
1.393
0.464
1.338
1.379
28
8.68
ROIC%
12.19
9.59
11.17
11.33
11.67
14.55
15.80
13.22
11.18
12.97
13.11
13.22
11.93
12
11.67
Return on equity%
22.16
24.70
25.90
24.20
21.92
21.53
18.98
18.44
16.09
15.91
8.40
18.44
21.73
38
3.98
Return on assets%
16.15
15.17
16.59
14.00
14.96
12.56
14.21
14.11
17.06
16.46
29.21
14.21
15.07
16
2.72
EPS¥
1.69
1.84
1.77
1.95
2.25
2.24
2.30
2.42
2.71
2.89
2.83
5.14%
5.29%
—
29.90
EPS growth%
21.81
24.29
22.52
19.61
21.02
19.83
16.92
19.47
19.75
18.26
27.03
19.47
19.79
72
2.55
Bookvalue per sh¥
3.32
3.09
2.95
2.88
2.88
2.78
2.95
2.69
2.65
2.89
2.54
0.06%
(0.83%)
—
2.74
FCF per share¥
2.42
2.23
2.19
2.23
2.41
2.32
2.26
2.35
2.04
2.08
2.59
(2.95%)
(1.82%)
—
0.94
Dividend per sh¥
2.18
2.42
2.79
2.70
2.55
2.54
2.85
3.10
3.43
3.72
1.60
7.90%
5.10%
—
4.00
Div yield (avg)%
5.20
5.96
5.12
4.99
4.13
3.96
2.51
5.16
4.36
4.99
7.95
4.36
4.99
8
11.98
Payout ratio%
9.07
6.96
4.89
5.22
3.91
4.30
1.41
2.94
2.09
1.43
14.48
2.09
4.10
42
266.3
Shares (diluted)M
390.4
380.6
365.0
383.3
428.2
508.1
603.0
584.0
645.6
695.7
267.7
10.19%
7.32%
19
27.26
Buyback yield%
6.96
5.27
3.46
5.86
6.72
9.72
10.76
9.32
8.61
6.33
17.70
9.32
6.84
23
0.545
D/E ratiox
0.174
0.164
0.144
0.146
0.129
0.114
0.117
0.125
0.123
0.107
0.673
0.117
0.127
13
0.370
Enterprise value¥B
0.155
0.150
0.141
0.145
0.140
0.140
0.146
0.170
0.162
0.161
1.163
2.78%
0.95%
79
0.118
LT debt¥B
1.086
0.979
0.895
0.931
0.985
1.008
0.896
0.837
0.750
0.690
0.794
(6.86%)
(4.38%)
16
Revenue
¥1.136B
1.71%
1.00×
Cost of revenue
¥642.6M
2.18%
1.05×
Operating expenses
¥261.5M
1.42%
0.97×
Cash and investments
19.01%
Goodwill & intangibles
16.78%
Spread over hurdle
37.60%