0.232
Revenue¥B
0.692
0.717
0.761
0.797
0.846
0.892
0.941
0.959
0.985
1.040
0.244
4.20%
4.59%
58
20.32
Revenue growth%
15.54
15.29
15.82
16.08
17.76
19.48
22.01
22.42
23.85
26.49
9.45
22.42
18.62
64
11.18
Gross margin%
21.69
21.27
20.62
21.99
19.01
17.61
17.93
15.33
14.53
17.20
14.65
17.20
18.47
51
10.87
Operating margin%
0.40
1.61
2.02
4.04
1.18
3.68
4.75
2.66
3.58
6.03
15.27
3.68
3.12
9
19.79
Net margin%
23.46
23.86
25.01
27.93
30.02
32.90
35.41
33.70
32.17
30.91
21.41
32.90
30.46
15
28.31
P/E ratio (avg)x
37.31
44.22
46.00
52.78
52.07
57.60
65.39
67.32
76.55
82.84
29.94
67.32
55.19
53
31.47
EV/EBITx
40.35
41.32
41.72
43.24
46.18
49.25
53.54
59.55
68.16
69.67
6.462
59.55
47.72
21
20.10
FCF yield (avg)%
26.82
29.80
30.28
30.79
28.56
28.82
27.47
24.84
23.73
25.08
28.62
25.08
28.02
33
13.05
FCF margin%
19.06
16.13
17.58
19.43
19.24
18.75
20.59
20.94
23.14
25.44
18.22
20.94
19.33
50
1.434
FCF / Net incomex
2.360
2.504
2.945
3.417
3.384
3.291
3.634
4.112
4.100
4.511
0.607
4.100
3.401
17
12.32
ROIC%
21.20
22.94
20.14
19.75
18.11
17.02
17.71
15.50
17.11
18.85
21.27
17.11
18.48
93
23.71
Return on equity%
26.09
28.69
30.12
28.05
28.12
28.59
26.34
27.04
29.61
32.41
12.33
28.59
28.35
70
11.03
Return on assets%
18.38
19.15
21.25
22.46
25.21
22.88
20.23
19.00
16.21
14.16
15.07
19.00
19.69
36
2.68
EPS¥
2.22
2.33
2.67
3.21
3.15
3.22
3.58
3.59
4.11
4.38
3.00
6.83%
8.65%
—
6.88
EPS growth%
19.35
20.19
19.23
19.87
22.53
24.63
24.97
26.56
25.07
27.98
23.52
25.07
23.58
64
3.15
Bookvalue per sh¥
2.49
2.72
2.97
3.20
3.40
3.13
3.32
3.36
3.55
3.82
1.84
2.35%
4.01%
—
2.24
FCF per share¥
4.77
4.91
5.45
5.36
5.98
6.88
6.96
7.01
7.76
8.85
0.82
8.17%
7.57%
—
1.66
Dividend per sh¥
1.27
1.25
1.20
1.22
1.31
1.18
1.18
1.20
1.21
1.21
1.64
(1.51%)
(0.72%)
—
8.30
Div yield (avg)%
14.93
16.43
17.77
19.70
20.53
22.44
24.60
21.62
19.56
19.58
5.69
21.62
19.64
11
16.52
Payout ratio%
19.80
21.76
24.73
22.70
23.32
25.19
24.23
27.05
27.68
26.53
5.72
26.53
24.48
30
211.5
Shares (diluted)M
161.8
141.4
141.7
141.4
133.6
116.4
110.6
97.02
93.13
95.76
211.6
(6.45%)
(4.57%)
80
27.17
Buyback yield%
4.74
4.52
4.85
5.86
8.62
8.04
11.01
10.67
7.87
9.32
21.27
9.32
7.96
58
0.670
D/E ratiox
0.333
0.324
0.339
0.372
0.403
0.389
0.406
0.460
0.459
0.481
1.327
0.459
0.396
53
113.0
Enterprise value¥M
178.4
205.0
197.0
213.3
244.9
267.2
279.3
296.9
298.0
323.8
117.1
5.74%
6.73%
55
0.099
LT debt¥B
0.726
0.724
0.773
0.797
0.816
0.905
0.920
1.025
1.073
1.221
0.418
8.38%
4.95%
54
Revenue
¥1.040B
4.59%
1.00×
Cost of revenue
¥694.3M
4.74%
1.01×
Operating expenses
¥153.3M
4.20%
0.96×
Cash and investments
17.86%