0.178
Revenue¥B
1.461
1.526
1.541
1.574
1.649
1.714
1.741
1.749
1.838
1.899
0.182
2.86%
3.02%
26
28.12
Revenue growth%
9.43
6.50
4.38
7.13
6.76
7.60
9.18
10.71
10.49
9.27
10.84
9.27
8.39
19
28.30
Gross margin%
23.90
26.12
27.64
28.82
31.24
29.45
30.70
32.56
32.52
32.03
22.51
32.03
30.07
78
17.69
Operating margin%
15.60
12.91
11.86
12.14
11.19
13.26
14.39
16.56
16.38
17.44
27.40
16.38
13.83
65
16.59
Net margin%
17.34
19.80
21.57
22.06
23.63
22.10
21.09
19.06
21.18
20.42
23.14
21.09
21.13
77
26.28
P/E ratio (avg)x
30.60
29.93
33.18
37.15
35.56
37.16
38.73
38.36
42.52
40.59
9.784
38.73
37.15
12
27.46
EV/EBITx
32.57
36.24
37.38
43.94
51.19
54.28
57.86
59.43
60.38
59.65
11.57
59.43
52.73
56
19.29
FCF yield (avg)%
30.85
28.46
30.61
31.58
34.21
33.02
33.54
31.08
30.64
29.94
29.49
31.08
30.96
84
27.79
FCF margin%
7.03
8.64
6.50
4.31
2.02
2.48
1.56
0.40
1.53
2.82
21.40
1.56
2.65
74
0.795
FCF / Net incomex
0.565
0.623
0.610
0.632
0.700
0.694
0.774
0.905
0.935
1.025
0.642
0.905
0.697
34
7.26
ROIC%
4.83
2.88
0.48
1.53
3.99
3.50
3.99
4.60
1.88
3.11
21.14
3.50
3.30
48
23.93
Return on equity%
18.88
16.64
19.16
20.58
19.66
21.80
21.43
22.37
21.46
20.35
26.71
21.46
20.47
81
20.66
Return on assets%
35.69
35.71
33.29
34.08
34.95
32.33
35.05
32.10
29.15
31.65
24.50
32.10
33.69
6
0.19
EPS¥
0.63
0.62
0.67
0.73
0.71
0.76
0.74
0.72
0.72
0.71
0.20
0.01%
0.61%
—
25.30
EPS growth%
23.13
25.60
26.41
24.82
24.47
23.15
23.39
22.37
23.06
20.73
10.25
23.06
23.27
91
0.47
Bookvalue per sh¥
0.23
0.23
0.21
0.22
0.23
0.21
0.20
0.18
0.17
0.16
0.18
(6.49%)
(4.06%)
—
0.61
FCF per share¥
0.10
0.10
0.10
0.11
0.12
0.10
0.10
0.10
0.08
0.07
0.31
(8.77%)
(2.55%)
—
0.15
Dividend per sh¥
0.23
0.26
0.29
0.30
0.31
0.36
0.39
0.45
0.49
0.49
0.09
9.29%
8.10%
—
20.38
Div yield (avg)%
16.98
17.55
19.15
16.72
16.08
14.18
14.56
13.81
14.95
14.63
10.43
14.56
15.51
40
29.83
Payout ratio%
24.41
23.02
22.07
19.59
21.85
21.88
21.49
22.32
25.31
25.62
23.09
22.32
22.19
29
0.511
Shares (diluted)B
1.018
1.186
1.258
1.522
1.643
1.847
2.077
2.384
2.701
3.190
0.509
14.19%
13.10%
69
29.45
Buyback yield%
21.10
19.75
19.37
19.46
21.94
21.83
24.44
25.53
26.21
27.60
22.92
25.53
21.88
57
1.516
D/E ratiox
1.580
1.553
1.686
1.660
1.686
1.543
1.722
1.566
1.618
1.595
0.675
1.595
1.606
10
0.898
Enterprise value¥B
1.736
1.781
1.903
1.912
2.034
2.394
2.699
2.715
2.781
2.687
1.222
5.73%
4.54%
88
0.228
LT debt¥B
1.520
1.668
1.724
1.964
2.121
2.229
2.346
2.188
2.059
2.154
0.677
0.31%
5.03%
81
Revenue
¥1.899B
3.02%
1.00×
Cost of revenue
¥993.3M
3.08%
1.01×
Operating expenses
¥274.1M
2.36%
0.94×
Cash and investments
14.00%
Goodwill & intangibles
13.77%
Spread over hurdle
47.35%