1.063
Revenue¥B
0.729
0.756
0.794
0.853
0.914
0.982
1.046
1.080
1.165
1.238
1.186
6.26%
5.92%
84
15.24
Revenue growth%
23.14
20.67
21.51
24.04
25.65
27.78
25.25
23.39
23.70
21.49
10.43
23.70
23.54
64
11.98
Gross margin%
10.84
12.37
10.63
12.79
10.62
13.15
12.58
14.99
13.87
15.44
4.34
13.87
12.68
42
25.39
Operating margin%
7.52
7.40
8.31
5.59
4.14
5.66
7.56
8.87
7.30
10.13
10.22
7.56
7.46
27
22.42
Net margin%
16.97
14.45
13.53
10.76
13.48
13.91
11.30
13.23
15.59
13.26
24.45
13.26
13.50
24
36.80
P/E ratio (avg)x
12.43
12.62
11.86
13.00
13.16
14.91
14.31
14.21
15.41
15.32
26.26
14.91
13.69
74
17.59
EV/EBITx
37.73
38.47
39.97
37.73
35.43
33.25
31.66
30.65
34.17
34.75
13.89
33.25
35.09
33
26.73
FCF yield (avg)%
16.53
19.15
21.08
23.14
21.36
24.16
22.15
22.88
23.44
22.77
29.37
22.88
22.46
19
7.14
FCF margin%
18.57
16.75
15.69
15.76
14.36
15.30
16.40
16.85
18.73
19.85
16.85
16.85
16.57
45
1.280
FCF / Net incomex
2.413
2.460
2.783
2.863
3.087
3.279
3.546
3.521
3.555
3.531
0.494
3.531
3.183
88
14.55
ROIC%
22.06
22.42
25.33
24.70
25.48
25.61
25.16
27.06
28.63
26.20
14.83
26.20
25.41
83
22.79
Return on equity%
16.78
14.55
14.16
12.78
11.30
14.06
12.35
12.58
14.39
12.64
11.45
12.64
13.42
41
13.99
Return on assets%
19.60
21.63
19.81
17.50
15.54
12.72
10.33
10.91
9.44
6.47
6.61
10.33
14.13
13
2.32
EPS¥
1.85
1.71
1.80
1.55
1.32
1.14
1.12
1.08
1.02
0.99
2.38
(5.60%)
(7.64%)
—
2.74
EPS growth%
15.49
13.48
13.22
12.02
9.70
11.93
13.02
13.22
12.88
15.20
14.19
13.02
13.12
86
1.10
Bookvalue per sh¥
1.64
1.87
2.10
2.36
2.71
2.85
2.88
2.79
2.94
2.82
0.51
0.77%
4.73%
—
1.05
FCF per share¥
0.71
0.70
0.61
0.60
0.56
0.59
0.55
0.56
0.61
0.53
2.51
(1.08%)
(1.95%)
—
0.88
Dividend per sh¥
2.15
2.05
1.98
1.77
1.83
1.78
1.60
1.51
1.64
1.41
0.42
(5.01%)
(3.43%)
—
22.33
Div yield (avg)%
17.08
19.14
21.82
19.00
16.31
18.37
20.16
21.68
23.49
24.36
28.76
21.68
19.65
8
18.72
Payout ratio%
5.09
5.07
5.93
7.84
10.40
9.67
11.17
10.46
12.64
11.93
27.63
11.17
10.03
62
341.5
Shares (diluted)M
454.1
407.6
371.7
385.5
412.8
422.4
385.3
350.3
342.0
330.9
331.4
(4.33%)
(2.60%)
73
29.02
Buyback yield%
10.16
7.72
6.41
7.26
8.87
9.12
8.16
7.37
8.96
8.49
12.56
8.49
8.32
57
1.005
D/E ratiox
2.792
2.904
2.964
3.251
3.467
4.102
4.365
4.787
5.228
5.189
0.927
4.787
3.784
36
892.9
Enterprise value¥M
691.1
597.6
640.7
578.2
578.0
552.1
508.0
534.7
540.9
491.2
136.2
(3.20%)
(2.98%)
17
1.291
LT debt¥B
1.758
1.761
1.836
2.147
2.511
2.978
3.503
3.993
4.072
4.697
0.645
13.35%
10.08%
58
Revenue
¥1.238B
5.92%
1.00×
Cost of revenue
¥690.9M
5.74%
0.98×
Operating expenses
¥165.6M
5.86%
0.99×
Cash and investments
18.96%