0.935
Revenue¥B
0.714
0.761
0.808
0.869
0.913
0.968
1.007
1.075
1.135
1.201
0.962
5.64%
5.81%
53
2.02
Revenue growth%
21.15
22.18
24.33
26.07
27.70
25.50
24.79
25.99
24.98
26.72
24.21
25.50
25.24
50
12.47
Gross margin%
14.73
15.90
14.19
13.88
12.54
10.43
7.85
5.22
6.41
8.11
18.98
7.85
11.48
42
24.93
Operating margin%
19.69
18.76
16.73
16.51
17.69
16.83
19.18
16.86
18.91
18.86
26.73
18.86
18.22
39
27.30
Net margin%
20.76
20.84
19.14
19.39
20.47
17.68
20.15
22.99
22.67
24.10
14.96
22.67
20.62
63
12.30
P/E ratio (avg)x
14.57
12.46
11.03
9.447
10.02
8.917
8.747
9.131
8.625
9.145
9.417
8.917
9.296
32
13.57
EV/EBITx
9.059
8.721
9.972
10.92
11.03
12.80
12.72
13.22
13.29
12.65
25.87
12.80
11.84
49
10.25
FCF yield (avg)%
27.50
28.67
31.62
29.73
32.68
34.05
31.58
34.14
32.62
32.03
23.52
32.62
31.83
94
3.54
FCF margin%
3.88
2.67
0.40
0.40
3.30
1.00
0.40
0.40
0.42
1.26
23.04
0.42
0.71
53
0.669
FCF / Net incomex
0.761
0.889
0.893
0.985
1.049
1.059
1.172
1.152
1.162
1.255
1.197
1.162
1.054
28
9.96
ROIC%
22.01
21.38
19.08
19.24
18.19
21.14
18.93
20.47
22.31
22.13
23.21
21.14
20.81
66
28.54
Return on equity%
10.71
12.12
9.84
8.74
6.06
7.71
7.41
5.97
8.55
9.87
26.85
7.71
8.65
77
22.71
Return on assets%
18.72
16.45
16.26
18.88
20.19
17.44
15.58
14.64
13.12
12.56
3.67
14.64
16.35
21
0.54
EPS¥
0.79
0.80
0.70
0.70
0.65
0.57
0.54
0.54
0.52
0.51
0.56
(5.01%)
(4.30%)
—
19.54
EPS growth%
26.42
25.16
26.44
29.40
26.49
24.23
22.45
25.38
23.65
23.08
20.45
23.65
25.27
91
2.79
Bookvalue per sh¥
2.89
3.26
3.22
3.24
3.57
3.66
3.59
3.52
3.81
3.68
1.93
0.63%
2.74%
—
1.19
FCF per share¥
1.56
1.37
1.40
1.52
1.55
1.63
1.54
1.53
1.43
1.33
2.44
(3.09%)
(2.70%)
—
1.27
Dividend per sh¥
2.72
2.54
2.22
2.30
2.40
2.53
2.20
2.22
2.03
2.22
1.58
(1.56%)
(3.21%)
—
11.91
Div yield (avg)%
0.76
0.40
1.66
0.40
2.27
1.11
0.40
0.40
0.40
0.40
13.03
0.40
0.40
54
23.49
Payout ratio%
12.55
12.96
11.83
9.67
12.41
10.29
9.17
8.22
7.36
5.94
10.18
8.22
9.98
60
210.7
Shares (diluted)M
221.2
216.3
204.8
195.6
195.2
190.8
195.8
196.2
185.7
166.7
214.1
(3.11%)
(3.17%)
78
20.52
Buyback yield%
14.59
13.53
10.75
11.14
12.97
13.91
11.06
10.83
13.72
12.89
29.19
12.89
12.93
64
0.210
D/E ratiox
1.368
1.438
1.578
1.647
1.729
1.676
1.629
1.726
1.822
1.848
0.601
1.726
1.661
80
0.233
Enterprise value¥B
1.184
1.254
1.294
1.333
1.466
1.558
1.507
1.543
1.779
1.682
0.455
2.78%
4.76%
44
0.646
LT debt¥B
0.704
0.731
0.698
0.778
0.907
0.918
0.989
1.072
1.038
1.146
0.112
4.80%
5.49%
32
Revenue
¥1.201B
5.81%
1.00×
Cost of revenue
¥731.7M
5.95%
1.01×
Operating expenses
¥285.0M
5.57%
0.98×
Goodwill & intangibles
15.06%