0.373
Revenue¥B
1.471
1.486
1.474
1.486
1.519
1.540
1.533
1.521
1.519
1.519
0.387
—
0.20%
72
10.71
Revenue growth%
21.84
22.58
24.00
24.51
24.62
22.38
20.15
20.98
20.85
21.75
22.36
20.98
22.11
87
7.59
Gross margin%
19.57
18.51
19.29
21.03
21.32
21.12
22.98
24.04
25.38
26.72
3.33
24.04
21.22
12
29.21
Operating margin%
0.40
0.40
0.40
0.40
1.23
2.79
4.96
5.91
6.85
8.52
6.29
5.91
2.01
95
18.09
Net margin%
27.78
27.16
29.61
29.83
30.77
33.41
31.88
34.55
36.75
39.18
26.98
34.55
31.33
78
34.17
P/E ratio (avg)x
18.51
19.97
18.68
16.86
17.21
17.73
17.74
17.36
17.55
19.21
22.18
17.73
17.74
10
32.62
EV/EBITx
25.36
28.32
31.73
32.92
37.23
35.41
40.66
40.61
45.40
45.84
7.821
40.66
36.32
49
15.61
FCF yield (avg)%
17.93
20.50
19.08
21.65
21.89
19.68
21.17
18.92
16.50
18.10
12.25
18.92
19.38
40
19.34
FCF margin%
15.69
13.10
11.31
12.01
12.09
11.96
12.88
12.29
11.31
9.56
3.71
11.96
12.05
11
0.893
FCF / Net incomex
0.295
0.264
0.291
0.260
0.254
0.246
0.218
0.231
0.224
0.235
0.582
0.231
0.250
75
17.53
ROIC%
24.05
21.75
21.14
22.82
22.79
20.78
22.94
20.07
22.99
23.44
7.25
22.94
22.81
61
13.11
Return on equity%
14.58
14.52
17.20
19.57
19.58
16.83
18.90
18.15
19.36
20.03
23.99
18.90
18.52
15
18.12
Return on assets%
15.74
18.68
18.97
19.04
17.97
20.17
22.94
20.18
20.41
21.12
20.92
20.41
19.60
76
0.75
EPS¥
0.73
0.70
0.70
0.71
0.73
0.71
0.76
0.79
0.78
0.73
0.83
(0.06%)
0.29%
—
15.33
EPS growth%
29.69
28.41
27.03
27.78
24.86
25.28
27.02
28.90
25.93
26.56
21.40
26.56
27.02
76
0.19
Bookvalue per sh¥
0.61
0.70
0.70
0.68
0.65
0.67
0.76
0.76
0.72
0.83
0.45
5.05%
3.46%
—
0.74
FCF per share¥
1.11
1.29
1.41
1.35
1.58
1.84
1.97
2.28
2.68
2.96
0.35
13.36%
10.61%
—
0.68
Dividend per sh¥
0.57
0.60
0.65
0.59
0.60
0.58
0.54
0.49
0.54
0.54
0.30
(1.90%)
(0.48%)
—
28.55
Div yield (avg)%
3.62
6.32
8.96
9.42
11.00
11.26
13.16
15.02
15.73
18.47
2.81
15.02
11.13
14
22.18
Payout ratio%
3.56
6.18
6.12
7.53
6.95
4.86
3.87
4.68
6.79
5.11
3.06
4.86
5.61
90
454.9
Shares (diluted)M
552.5
623.5
599.4
555.8
599.7
623.8
659.9
700.4
703.0
644.9
469.3
1.46%
1.50%
46
26.19
Buyback yield%
18.26
18.36
20.88
20.13
17.82
14.83
12.81
14.33
17.07
18.62
29.22
14.83
18.04
67
1.181
D/E ratiox
1.508
1.614
1.650
1.754
1.894
2.162
2.465
2.942
3.515
3.938
0.555
2.942
2.028
60
0.802
Enterprise value¥B
1.223
1.366
1.452
1.627
1.771
1.997
2.214
2.071
2.122
2.290
0.852
5.27%
5.86%
56
0.272
LT debt¥B
0.521
0.451
0.419
0.441
0.429
0.387
0.406
0.351
0.362
0.354
1.317
(3.74%)
(4.74%)
75
Revenue
¥1.519B
0.20%
1.00×
Cost of revenue
¥1.063B
0.20%
1.00×
Operating expenses
¥339.6M
0.42%
1.02×
Cash and investments
16.41%
Goodwill & intangibles
15.77%