0.098
Revenue¥B
1.159
1.177
1.230
1.291
1.357
1.404
1.477
1.553
1.603
1.641
0.101
3.88%
4.13%
11
29.55
Revenue growth%
25.76
26.77
29.27
29.88
28.93
30.41
28.98
28.28
28.25
26.41
18.60
28.28
28.60
36
10.66
Gross margin%
33.82
36.13
34.97
33.42
32.17
32.70
34.92
34.11
36.54
37.79
15.72
34.92
34.51
65
16.00
Operating margin%
28.07
29.49
29.50
27.49
25.06
24.88
26.63
27.07
26.80
24.97
11.05
26.63
26.93
18
19.75
Net margin%
23.98
23.15
21.62
24.61
26.80
25.48
23.70
24.89
26.24
28.95
26.27
25.48
24.75
91
22.83
P/E ratio (avg)x
52.91
54.63
59.83
59.67
71.96
82.93
85.46
83.10
95.88
99.10
10.80
85.46
77.45
58
27.68
EV/EBITx
10.58
10.54
10.58
9.447
10.00
11.20
12.53
12.98
14.32
12.69
8.849
12.69
10.89
25
6.02
FCF yield (avg)%
7.33
4.97
2.20
0.40
0.40
2.52
0.40
0.40
0.40
0.40
6.38
0.40
0.40
32
16.68
FCF margin%
26.71
28.89
30.14
31.60
33.28
31.50
30.69
33.20
33.21
34.94
8.29
33.20
31.55
57
0.980
FCF / Net incomex
0.374
0.426
0.436
0.515
0.590
0.685
0.757
0.758
0.829
0.866
1.732
0.758
0.637
94
6.87
ROIC%
7.63
9.28
10.06
7.27
9.64
10.68
8.99
11.68
9.54
8.36
27.63
9.54
9.41
84
7.15
Return on equity%
14.66
15.36
14.00
14.04
14.69
17.59
15.34
16.18
14.60
16.25
5.15
16.18
15.01
76
23.78
Return on assets%
28.95
28.84
28.44
28.85
28.12
29.89
28.71
27.52
29.83
31.98
13.19
29.83
28.84
30
0.43
EPS¥
0.35
0.41
0.43
0.43
0.46
0.49
0.53
0.51
0.50
0.54
0.45
3.28%
4.62%
—
11.65
EPS growth%
19.06
18.17
18.91
20.71
19.29
19.98
21.12
23.58
23.35
23.31
21.94
23.31
20.34
43
0.07
Bookvalue per sh¥
0.22
0.24
0.22
0.20
0.18
0.20
0.22
0.22
0.24
0.22
0.24
3.26%
0.70%
—
0.24
FCF per share¥
0.07
0.08
0.07
0.06
0.07
0.07
0.07
0.06
0.07
0.06
0.32
(3.02%)
(2.82%)
—
0.27
Dividend per sh¥
0.56
0.54
0.64
0.71
0.76
0.86
0.85
0.96
1.11
1.15
0.23
8.71%
8.58%
—
3.07
Div yield (avg)%
18.19
18.76
16.95
16.22
16.39
14.31
13.86
15.27
17.71
17.61
5.41
15.27
16.67
78
24.42
Payout ratio%
11.77
11.15
14.14
15.50
18.09
19.25
17.13
19.26
17.59
16.45
16.99
17.59
16.79
6
3.157
Shares (diluted)B
2.545
2.611
2.756
2.885
2.655
2.379
2.573
2.431
2.701
2.491
3.170
(1.26%)
(1.01%)
46
29.68
Buyback yield%
19.25
21.97
19.27
18.43
20.38
20.73
20.77
18.33
15.83
12.99
26.36
18.33
19.26
31
1.259
D/E ratiox
0.243
0.247
0.251
0.267
0.303
0.328
0.354
0.416
0.478
0.540
0.928
0.416
0.316
27
0.392
Enterprise value¥B
0.587
0.642
0.702
0.671
0.717
0.805
0.927
1.026
1.106
1.030
0.390
7.51%
6.29%
23
0.533
LT debt¥B
1.059
1.220
1.436
1.539
1.675
2.000
2.245
2.230
2.271
2.556
1.226
8.82%
10.54%
47
Revenue
¥1.641B
4.13%
1.00×
Cost of revenue
¥1.067B
4.18%
1.01×
Operating expenses
¥209.7M
3.50%
0.94×
Cash and investments
16.74%
Goodwill & intangibles
13.88%