0.429
Revenue¥B
2.449
2.584
2.658
2.822
2.978
3.133
3.359
3.596
3.699
3.858
0.448
5.31%
5.02%
27
24.49
Revenue growth%
21.30
19.05
18.34
20.40
23.30
23.78
23.37
22.15
21.88
19.91
22.72
22.15
21.59
61
20.28
Gross margin%
14.44
12.24
10.92
12.55
13.65
13.13
13.53
13.04
10.58
10.88
7.29
13.04
12.80
39
11.99
Operating margin%
9.52
8.47
7.83
5.98
7.26
5.20
3.70
4.42
4.20
1.44
21.43
4.20
5.59
58
20.23
Net margin%
22.98
21.29
21.59
22.91
22.12
22.51
22.52
20.02
17.48
15.22
2.07
20.02
21.86
8
22.99
P/E ratio (avg)x
14.44
14.05
14.76
15.99
16.96
16.34
17.38
18.06
16.74
15.04
21.47
16.74
16.16
44
31.85
EV/EBITx
38.70
37.90
37.72
41.04
45.80
52.93
58.61
61.37
67.52
75.21
8.866
61.37
49.37
23
27.66
FCF yield (avg)%
4.39
2.42
0.72
0.40
0.40
0.40
0.91
0.40
0.40
2.42
9.45
0.40
0.56
24
14.50
FCF margin%
15.47
14.66
14.49
13.15
10.23
8.17
6.73
5.49
5.43
5.38
12.09
5.49
9.20
67
0.722
FCF / Net incomex
0.181
0.197
0.217
0.240
0.265
0.274
0.302
0.335
0.362
0.351
0.645
0.335
0.270
49
6.86
ROIC%
19.46
20.23
20.88
20.06
22.52
21.99
20.22
18.94
18.87
20.61
16.34
20.22
20.23
54
10.35
Return on equity%
16.91
17.18
19.07
16.61
16.85
16.31
18.80
16.52
13.67
16.55
28.34
16.52
16.73
85
4.97
Return on assets%
12.36
9.49
9.44
8.65
6.38
9.00
8.54
6.22
6.03
7.28
28.91
7.28
8.60
48
232.14
EPS¥
247.32
233.11
219.83
233.61
235.01
209.69
228.69
215.79
226.05
194.05
241.22
(3.76%)
(1.60%)
—
2.28
EPS growth%
3.83
4.08
3.11
2.05
1.75
3.17
0.40
0.40
0.40
0.40
27.08
0.40
1.90
17
209.70
Bookvalue per sh¥
284.57
321.60
333.19
304.06
297.23
324.86
353.25
375.19
394.48
400.84
45.52
6.16%
4.39%
—
154.80
FCF per share¥
142.94
156.72
165.94
196.44
205.43
228.77
264.29
305.72
313.24
322.92
153.92
9.47%
7.93%
—
185.95
Dividend per sh¥
179.90
204.11
187.85
181.74
200.82
206.51
190.61
175.51
200.66
228.83
86.47
2.65%
3.03%
—
14.15
Div yield (avg)%
6.59
7.73
8.23
10.40
7.58
6.54
7.32
7.83
9.86
10.39
28.78
7.83
7.78
51
7.24
Payout ratio%
10.50
8.31
7.84
8.55
10.99
10.77
9.80
8.62
8.11
8.65
21.18
8.65
8.64
37
16.23
Shares (diluted)M
22.62
23.05
24.20
25.94
27.73
30.08
29.06
33.94
33.26
32.30
15.94
3.10%
5.22%
42
6.02
Buyback yield%
26.10
28.05
30.70
31.91
29.14
29.86
29.40
30.15
31.75
30.14
6.05
30.14
30.00
43
1.490
D/E ratiox
1.209
1.342
1.461
1.461
1.576
1.537
1.591
1.531
1.425
1.291
1.765
1.531
1.461
68
1.294
Enterprise value¥B
0.811
0.929
0.909
0.982
0.985
1.044
1.247
1.291
1.313
1.415
1.635
7.51%
5.73%
72
0.298
LT debt¥B
3.111
3.460
3.116
3.058
3.170
3.356
3.462
3.637
4.068
4.415
2.612
6.85%
4.44%
93
Revenue
¥3.858B
5.02%
1.00×
Cost of revenue
¥1.736B
5.32%
1.03×
Operating expenses
¥822.1M
4.12%
0.92×
Cash and investments
19.99%
Goodwill & intangibles
16.93%
Spread over hurdle
14.88%