1.189
Revenue¥B
0.980
1.013
1.047
1.052
1.078
1.071
1.074
1.088
1.118
1.137
1.282
1.07%
1.46%
46
13.18
Revenue growth%
26.76
26.72
27.96
25.25
25.28
26.79
27.29
27.06
29.02
27.98
28.72
27.29
26.93
27
17.77
Gross margin%
13.07
13.38
12.87
13.34
12.25
11.02
10.72
11.07
12.65
10.16
13.10
11.02
12.45
61
19.21
Operating margin%
21.13
18.91
16.09
17.22
14.67
16.20
17.15
14.30
13.50
13.29
18.17
14.30
16.14
48
26.21
Net margin%
21.74
20.80
20.86
21.88
23.84
25.64
24.80
27.44
28.38
29.70
27.77
27.44
24.32
59
18.36
P/E ratio (avg)x
39.68
37.51
34.93
31.00
30.92
28.81
31.38
31.33
32.29
28.93
35.51
31.33
31.36
45
11.31
EV/EBITx
33.61
33.88
37.95
33.90
37.23
33.90
33.45
30.56
27.72
25.29
27.64
30.56
33.74
5
23.80
FCF yield (avg)%
24.22
22.16
21.62
22.39
22.78
23.50
22.76
22.38
22.93
20.27
27.34
22.76
22.57
65
8.69
FCF margin%
31.43
31.85
33.72
32.73
33.80
34.12
31.53
29.30
28.97
31.27
14.18
31.27
31.69
16
1.635
FCF / Net incomex
0.406
0.369
0.342
0.365
0.352
0.368
0.317
0.338
0.362
0.349
1.199
0.349
0.357
43
6.08
ROIC%
22.93
23.53
25.29
24.27
22.83
24.46
26.22
25.28
22.52
24.78
8.04
24.78
24.36
21
12.68
Return on equity%
2.23
2.73
4.36
2.21
3.58
1.68
2.34
3.49
1.52
2.00
22.44
2.00
2.29
25
6.51
Return on assets%
5.70
8.46
10.82
13.41
11.71
12.74
10.94
12.15
11.40
9.88
3.65
11.40
11.17
73
0.90
EPS¥
4.38
4.78
4.79
5.63
6.00
6.61
6.72
8.16
8.37
9.10
0.96
8.67%
9.02%
—
28.99
EPS growth%
13.33
11.22
11.94
13.15
14.63
15.22
14.13
16.00
13.59
13.00
8.75
14.13
13.46
52
3.07
Bookvalue per sh¥
2.72
3.13
2.97
3.17
3.15
2.99
2.79
3.09
2.90
2.78
2.47
(2.43%)
1.60%
—
2.62
FCF per share¥
2.94
3.22
3.16
3.40
3.08
2.84
2.55
2.74
2.83
2.86
3.11
(1.42%)
(0.59%)
—
3.10
Dividend per sh¥
1.67
1.59
1.43
1.42
1.23
1.12
1.10
1.08
1.07
1.14
2.94
(1.47%)
(3.85%)
—
5.15
Div yield (avg)%
21.39
18.86
16.87
19.21
19.88
18.11
16.89
17.77
16.28
18.67
23.26
17.77
18.39
24
26.70
Payout ratio%
20.39
20.56
22.67
20.27
18.33
15.81
14.41
14.62
14.72
13.73
25.59
14.62
17.07
57
447.1
Shares (diluted)M
458.9
491.4
467.7
487.9
519.6
482.1
502.4
528.7
518.5
504.8
442.6
(0.57%)
1.28%
21
20.09
Buyback yield%
23.40
23.47
25.89
25.54
23.65
25.07
22.68
25.05
27.04
29.28
26.98
25.07
25.06
28
0.619
D/E ratiox
0.155
0.145
0.135
0.132
0.148
0.162
0.149
0.134
0.128
0.116
1.132
0.134
0.140
49
1,381
Enterprise value¥M
848.8
767.8
812.5
695.9
618.4
623.7
575.4
580.9
517.5
477.5
614.5
(5.04%)
(5.76%)
79
1.421
LT debt¥B
0.227
0.244
0.223
0.242
0.244
0.253
0.225
0.238
0.249
0.271
1.419
2.13%
0.77%
38
Revenue
¥1.137B
1.46%
1.00×
Cost of revenue
¥795.8M
1.46%
1.00×
Operating expenses
¥227.1M
2.23%
1.08×
Cash and investments
21.77%
Spread over hurdle
(1.91%)