1.372
Revenue¥B
0.657
0.730
0.787
0.858
0.918
1.001
1.113
1.206
1.314
1.440
1.405
9.43%
9.29%
88
5.38
Revenue growth%
16.47
15.34
18.03
20.08
20.60
20.89
23.31
20.62
19.74
22.02
26.89
20.89
20.34
92
23.62
Gross margin%
24.63
27.51
25.44
27.02
26.92
26.97
27.10
26.21
29.12
27.34
6.91
27.10
27.00
87
3.38
Operating margin%
21.11
22.54
24.67
22.40
24.77
21.99
24.70
21.82
24.36
23.11
11.55
23.11
22.82
38
25.28
Net margin%
12.67
10.68
10.12
9.00
10.03
12.69
9.79
11.18
10.98
12.75
28.91
11.18
10.83
27
9.798
P/E ratio (avg)x
27.60
26.28
23.26
22.30
21.92
19.60
18.73
19.46
19.16
17.97
31.43
19.16
20.76
30
32.82
EV/EBITx
8.322
8.284
7.130
6.845
6.465
6.420
6.738
6.234
5.690
5.260
28.64
6.234
6.601
64
16.44
FCF yield (avg)%
3.44
1.27
0.40
0.40
1.63
1.15
1.29
0.40
0.40
0.40
21.18
0.40
0.78
50
26.89
FCF margin%
20.41
20.72
21.98
24.16
25.16
23.50
21.38
22.16
24.46
22.23
26.71
22.23
22.19
75
1.575
FCF / Net incomex
1.699
1.794
1.677
1.565
1.615
1.710
1.728
1.817
1.632
1.539
0.694
1.710
1.688
26
4.23
ROIC%
23.34
26.03
23.42
21.21
22.10
19.24
17.95
15.30
13.65
15.41
7.18
15.41
20.22
38
21.09
Return on equity%
22.58
24.54
27.16
26.17
27.74
27.66
28.93
26.74
26.18
24.82
27.53
26.74
26.46
73
23.01
Return on assets%
23.32
23.35
20.59
17.98
17.61
16.74
15.89
18.03
19.94
21.05
16.62
18.03
18.99
47
0.51
EPS¥
0.50
0.50
0.55
0.64
0.63
0.62
0.68
0.69
0.80
0.90
0.54
7.30%
6.99%
—
29.43
EPS growth%
4.10
4.45
2.27
0.40
2.02
1.38
1.22
0.40
2.05
4.68
19.77
1.38
2.03
93
0.22
Bookvalue per sh¥
0.25
0.24
0.22
0.25
0.28
0.27
0.29
0.30
0.33
0.36
0.45
4.95%
3.81%
—
0.50
FCF per share¥
1.67
1.87
1.91
2.13
2.36
2.83
3.25
3.22
3.26
3.66
1.04
9.17%
10.20%
—
1.10
Dividend per sh¥
1.43
1.71
1.67
1.88
1.91
1.97
2.36
2.39
2.47
2.55
0.67
5.89%
6.56%
—
7.83
Div yield (avg)%
22.67
21.56
23.74
21.47
22.10
20.84
18.49
17.71
20.50
18.54
18.89
18.54
21.15
68
16.42
Payout ratio%
4.84
3.88
3.58
3.01
0.40
0.40
1.84
0.67
1.26
1.82
6.18
1.26
1.83
85
578.7
Shares (diluted)M
605.5
559.6
564.1
557.3
546.0
560.5
607.0
646.1
604.8
566.7
563.4
0.75%
(0.80%)
57
25.26
Buyback yield%
11.38
12.74
14.31
13.00
12.81
10.55
8.77
11.01
9.14
9.91
12.97
9.91
11.19
47
1.779
D/E ratiox
0.963
1.003
0.877
0.820
0.849
0.893
0.958
0.959
0.931
0.834
0.536
0.931
0.912
78
1.564
Enterprise value¥B
0.582
0.609
0.644
0.615
0.610
0.639
0.606
0.601
0.661
0.727
1.475
3.57%
2.03%
15
1,206
LT debt¥M
722.9
707.3
635.6
632.9
658.7
698.3
653.8
670.7
572.8
522.8
945.6
(4.52%)
(3.82%)
12
Revenue
¥1.440B
9.29%
1.00×
Cost of revenue
¥859.0M
9.31%
1.00×
Operating expenses
¥179.3M
10.06%
1.07×
Goodwill & intangibles
22.29%
Cash and investments
15.87%
Property and equipment
15.12%