0.763
Revenue¥B
0.696
0.748
0.816
0.901
0.969
1.032
1.128
1.218
1.295
1.389
0.839
7.46%
8.02%
60
13.60
Revenue growth%
9.55
10.18
9.65
11.10
12.34
14.35
13.45
12.17
10.60
8.89
14.58
12.17
10.85
68
23.08
Gross margin%
16.49
15.39
18.15
17.23
15.03
16.58
19.07
18.31
17.11
16.61
10.69
17.11
16.86
25
3.29
Operating margin%
22.36
20.86
18.00
15.02
17.54
17.09
14.40
13.22
12.29
13.35
26.87
13.35
16.05
75
18.48
Net margin%
8.55
7.76
10.22
12.48
10.05
12.16
14.65
17.31
19.82
18.69
12.59
17.31
12.32
36
28.29
P/E ratio (avg)x
34.63
32.02
29.86
33.63
29.90
31.24
34.29
35.80
34.28
37.29
25.87
34.29
33.96
51
25.35
EV/EBITx
37.55
43.50
41.09
43.83
44.05
51.18
56.04
65.50
67.97
70.86
11.02
65.50
47.61
17
26.68
FCF yield (avg)%
9.89
12.75
15.44
12.78
11.81
12.38
11.25
12.94
13.73
12.23
25.40
12.38
12.57
11
22.05
FCF margin%
15.60
17.00
16.70
14.03
13.72
15.38
14.62
17.47
19.96
17.30
28.04
17.30
16.15
49
1.619
FCF / Net incomex
0.506
0.542
0.582
0.684
0.815
0.803
0.854
0.920
0.988
1.001
0.872
0.920
0.809
93
26.92
ROIC%
0.40
0.40
0.65
0.40
0.40
2.65
0.71
0.40
0.40
0.48
14.23
0.48
0.40
39
21.01
Return on equity%
25.87
25.77
26.86
28.55
25.89
26.87
27.25
29.44
31.94
34.11
27.45
29.44
27.06
92
25.80
Return on assets%
12.56
13.09
15.20
12.78
15.19
14.34
15.64
17.64
18.51
18.36
2.22
17.64
15.19
87
0.94
EPS¥
0.45
0.49
0.47
0.42
0.45
0.44
0.44
0.39
0.36
0.40
1.00
(2.08%)
(0.74%)
—
10.36
EPS growth%
15.77
12.82
13.35
15.90
12.95
15.82
13.86
12.00
11.51
10.83
19.90
12.00
13.15
54
1.29
Bookvalue per sh¥
0.69
0.63
0.64
0.57
0.56
0.54
0.52
0.47
0.41
0.42
0.81
(5.80%)
(4.30%)
—
1.76
FCF per share¥
1.41
1.65
1.96
2.12
2.09
2.01
2.25
2.64
3.04
2.96
1.83
7.24%
9.46%
—
1.52
Dividend per sh¥
1.91
1.97
2.03
2.26
2.44
2.45
2.72
2.82
3.10
3.47
1.82
7.35%
6.32%
—
5.10
Div yield (avg)%
22.17
21.59
19.74
21.77
24.75
22.19
22.86
23.44
24.91
25.01
18.37
23.44
22.53
71
26.90
Payout ratio%
29.29
29.34
32.06
33.35
32.83
34.22
32.36
31.25
32.98
33.96
8.74
32.98
32.60
68
403.3
Shares (diluted)M
452.6
483.2
503.4
496.5
478.7
461.9
525.2
609.8
661.3
760.4
401.3
9.70%
5.68%
86
2.17
Buyback yield%
10.86
13.79
10.80
9.71
9.78
11.00
8.37
8.57
8.79
7.95
18.82
8.57
9.74
85
0.716
D/E ratiox
2.304
2.276
2.526
3.010
3.412
3.567
4.021
4.677
4.752
5.141
0.447
4.677
3.490
80
229.4
Enterprise value¥M
534.3
555.7
578.2
627.8
586.1
538.4
515.4
519.8
539.0
547.7
715.9
(1.35%)
0.39%
23
259.8
LT debt¥M
226.9
221.2
206.1
214.7
225.1
233.0
209.4
212.9
221.3
215.9
859.1
(0.83%)
0.38%
32
Revenue
¥1.389B
8.02%
1.00×
Cost of revenue
¥747.8M
8.62%
1.06×
Operating expenses
¥169.4M
6.73%
0.89×
Cash and investments
16.85%