1.686
Revenue¥B
1.132
1.211
1.264
1.325
1.436
1.513
1.605
1.669
1.802
1.880
1.769
6.35%
5.95%
54
12.38
Revenue growth%
13.33
11.69
8.80
9.93
12.78
11.45
8.73
6.56
3.75
2.57
27.23
8.73
10.69
7
21.85
Gross margin%
21.70
19.62
16.68
19.50
18.34
18.58
20.48
18.87
18.37
11.38
21.11
18.58
19.18
75
4.44
Operating margin%
0.40
2.34
1.87
2.28
4.29
4.04
3.61
4.68
5.67
19.38
26.71
4.29
2.98
84
24.34
Net margin%
17.91
17.66
19.49
17.50
16.83
19.22
22.18
19.26
18.15
3.49
2.88
19.22
18.03
42
16.64
P/E ratio (avg)x
42.74
44.61
38.54
36.74
39.69
41.68
42.69
44.12
40.43
25.83
13.02
41.68
41.53
30
11.87
EV/EBITx
28.32
28.39
29.14
28.65
32.73
36.99
37.68
36.87
41.28
19.72
12.63
36.99
30.93
57
16.71
FCF yield (avg)%
9.49
9.21
6.57
4.58
2.25
2.97
0.50
0.40
0.40
6.63
27.31
0.50
3.78
60
7.68
FCF margin%
6.72
7.35
9.90
7.97
6.46
3.85
2.33
0.72
3.52
23.21
6.84
3.52
6.59
72
0.428
FCF / Net incomex
1.085
1.077
1.207
1.184
1.226
1.386
1.530
1.701
1.579
1.384
1.498
1.530
1.217
52
17.86
ROIC%
21.74
23.76
21.65
22.53
21.03
23.30
21.47
20.62
19.06
22.30
5.12
21.03
21.70
72
17.74
Return on equity%
17.82
15.15
12.93
10.65
10.01
12.48
13.92
15.67
14.49
20.24
24.56
13.92
14.21
86
17.95
Return on assets%
33.81
30.86
32.57
32.75
29.81
30.26
29.72
27.08
26.01
19.19
13.35
29.72
30.56
41
67.77
EPS¥
65.57
58.99
60.98
55.66
58.74
61.26
61.64
67.56
62.33
74.44
72.97
2.29%
(0.37%)
—
28.32
EPS growth%
8.87
8.61
6.14
3.86
3.63
2.63
0.40
2.97
4.13
8.51
6.66
2.97
3.99
43
97.50
Bookvalue per sh¥
33.03
33.48
33.32
33.90
35.31
31.22
32.57
33.86
33.31
81.21
44.10
(0.35%)
(2.00%)
—
115.73
FCF per share¥
40.59
43.10
39.53
42.79
48.47
45.89
45.39
46.60
49.67
80.93
99.24
3.03%
2.30%
—
98.72
Dividend per sh¥
125.06
123.13
127.55
131.70
135.82
135.18
145.00
160.37
171.43
67.17
103.50
5.41%
4.31%
—
13.81
Div yield (avg)%
24.02
25.23
25.42
24.03
21.27
18.55
16.77
15.65
18.58
19.69
18.74
18.55
22.64
82
22.31
Payout ratio%
9.55
12.34
14.29
17.02
15.97
14.44
12.14
9.37
11.03
10.97
5.06
12.14
12.24
64
5.488
Shares (diluted)M
8.045
8.119
8.273
8.143
8.779
8.399
8.869
8.482
8.146
5.391
5.216
0.01%
2.80%
93
9.61
Buyback yield%
27.36
25.36
23.30
22.92
24.59
25.13
27.20
26.18
24.96
19.15
19.10
25.13
25.24
75
0.121
D/E ratiox
2.355
2.654
2.672
2.828
2.804
2.963
3.309
3.471
3.678
1.201
1.151
3.309
2.816
6
0.608
Enterprise value¥B
0.318
0.307
0.300
0.288
0.312
0.305
0.315
0.341
0.375
1.526
2.118
5.44%
2.44%
94
1.812
LT debt¥B
2.641
2.641
2.839
3.169
3.408
3.761
4.249
4.281
4.215
1.250
0.296
5.87%
5.22%
79
Revenue
¥1.802B
5.95%
1.00×
Cost of revenue
¥1.105B
5.72%
0.98×
Operating expenses
¥202.7M
6.14%
1.02×
Cash and investments
17.91%
Goodwill & intangibles
16.42%
Spread over hurdle
(4.42%)