0.540
Revenue¥B
2.102
2.176
2.242
2.354
2.412
2.481
2.602
2.663
2.778
2.953
0.596
4.13%
3.72%
90
23.27
Revenue growth%
6.11
5.45
4.34
4.15
3.58
2.78
2.01
0.77
0.40
0.40
12.47
0.77
3.18
65
29.54
Gross margin%
27.46
27.77
27.24
26.85
25.77
28.54
31.54
29.58
30.64
33.22
23.79
30.64
28.16
16
4.84
Operating margin%
9.45
11.29
9.69
8.45
5.50
5.89
8.73
7.20
4.66
6.18
3.04
6.18
7.83
76
11.71
Net margin%
5.96
7.40
6.51
4.84
6.28
6.19
3.74
3.24
1.83
1.19
5.50
3.24
5.40
47
37.65
P/E ratio (avg)x
34.23
36.24
41.17
44.04
45.15
42.99
43.41
41.68
38.20
35.01
6.299
41.68
41.43
7
19.22
EV/EBITx
15.87
15.74
16.42
16.42
18.79
21.50
24.78
29.45
31.76
34.15
37.53
29.45
20.15
64
13.94
FCF yield (avg)%
10.30
9.12
11.55
10.28
12.10
14.63
14.69
12.30
10.33
12.54
14.82
12.54
11.82
58
7.29
FCF margin%
17.35
20.07
20.72
23.51
23.69
22.25
24.33
25.67
26.38
26.37
14.32
25.67
23.60
63
0.841
FCF / Net incomex
0.332
0.308
0.312
0.327
0.328
0.310
0.356
0.357
0.358
0.369
1.172
0.357
0.330
42
19.99
ROIC%
20.74
20.24
20.61
22.72
23.00
24.46
23.60
21.42
19.00
19.38
23.57
21.42
21.08
64
20.29
Return on equity%
20.39
23.04
23.15
21.23
23.67
25.44
23.70
22.67
20.40
19.79
10.43
22.67
22.85
62
19.72
Return on assets%
19.59
21.67
20.00
18.13
19.87
20.82
18.47
16.16
17.39
16.82
13.31
17.39
19.03
38
1.50
EPS¥
2.29
2.22
2.02
2.28
2.38
2.57
2.71
2.75
2.90
2.76
1.65
3.05%
2.95%
—
27.51
EPS growth%
21.78
19.14
18.43
19.95
18.87
19.36
18.53
17.75
16.90
19.59
29.97
18.53
19.00
11
1.05
Bookvalue per sh¥
1.19
1.05
1.01
0.94
0.92
0.88
0.80
0.82
0.88
0.83
0.65
(2.02%)
(4.98%)
—
1.56
FCF per share¥
1.09
1.17
1.18
1.34
1.54
1.78
2.00
2.19
2.45
2.83
1.21
12.94%
9.76%
—
0.76
Dividend per sh¥
2.13
2.30
2.55
2.71
2.75
2.78
2.56
2.64
2.55
2.55
1.22
(1.49%)
2.74%
—
16.01
Div yield (avg)%
17.65
15.35
17.92
15.23
13.17
12.60
13.30
15.92
17.47
19.59
20.58
15.92
15.63
40
13.56
Payout ratio%
20.56
17.81
16.44
13.99
14.68
13.37
11.93
11.36
10.23
11.77
10.74
11.77
13.68
18
0.715
Shares (diluted)B
0.925
0.884
1.025
1.100
1.055
1.089
1.144
1.170
1.324
1.262
0.728
3.65%
3.30%
85
9.64
Buyback yield%
6.41
7.99
8.45
7.07
6.03
7.65
5.04
6.14
7.28
5.52
16.37
6.14
6.74
15
1.767
D/E ratiox
0.948
0.955
1.014
1.072
1.028
1.014
1.132
1.317
1.541
1.721
1.431
1.317
1.050
26
1,638
Enterprise value¥M
527.9
522.8
461.7
496.7
449.6
460.2
408.7
377.6
383.9
329.3
241.4
(6.04%)
(5.00%)
40
1.013
LT debt¥B
0.993
0.990
0.951
0.975
0.951
0.963
1.029
1.087
1.004
1.098
1.913
2.92%
0.77%
13
Revenue
¥2.953B
3.72%
1.00×
Cost of revenue
¥1.933B
3.86%
1.01×
Operating expenses
¥713.3M
3.49%
0.98×
Cash and investments
17.77%
Goodwill & intangibles
15.53%