0.427
Revenue¥B
0.573
0.608
0.640
0.690
0.731
0.786
0.849
0.917
0.993
1.046
0.461
7.42%
7.14%
18
17.47
Revenue growth%
22.94
20.90
21.61
22.31
21.65
19.22
18.59
15.62
17.50
17.60
14.30
17.60
20.06
59
7.10
Gross margin%
30.78
30.05
30.78
28.52
25.57
28.20
25.69
28.42
29.16
31.19
2.12
28.42
28.84
89
13.46
Operating margin%
12.97
11.72
11.44
9.86
9.78
6.86
6.79
6.36
7.78
7.14
18.47
6.86
8.78
47
28.37
Net margin%
1.82
3.75
3.10
4.30
5.04
3.60
0.89
3.65
3.69
3.29
7.09
3.60
3.63
30
27.10
P/E ratio (avg)x
40.61
44.06
44.45
42.29
42.45
42.06
47.14
53.02
53.06
54.99
35.78
53.02
44.26
89
16.54
EV/EBITx
5.175
4.874
5.226
5.336
5.552
4.949
5.300
4.620
4.619
4.379
27.24
4.620
5.062
68
7.26
FCF yield (avg)%
33.52
33.96
32.62
29.97
28.34
26.86
28.77
25.80
25.83
28.20
5.00
26.86
28.56
38
3.02
FCF margin%
30.08
28.75
30.86
28.95
31.16
28.27
26.82
25.47
23.63
26.51
5.51
26.51
28.51
47
1.345
FCF / Net incomex
0.221
0.218
0.232
0.256
0.263
0.274
0.289
0.285
0.291
0.301
0.970
0.289
0.268
91
23.74
ROIC%
22.87
20.63
18.78
18.28
19.61
20.07
18.82
18.68
20.11
21.61
21.92
20.07
19.84
14
10.54
Return on equity%
11.90
11.33
13.33
15.05
12.63
10.34
8.56
8.76
6.41
5.96
10.24
8.56
10.83
50
21.18
Return on assets%
8.39
7.68
10.24
12.49
13.39
15.30
13.89
12.90
10.32
8.26
21.72
12.90
11.40
79
1.02
EPS¥
1.09
1.09
1.11
1.11
1.12
1.21
1.21
1.33
1.22
1.18
1.09
1.01%
1.20%
—
12.10
EPS growth%
11.08
12.98
10.98
10.73
10.14
10.85
8.17
6.01
6.71
3.95
29.85
6.71
10.43
95
1.29
Bookvalue per sh¥
1.41
1.64
1.84
2.01
2.15
2.34
2.47
2.80
3.02
3.02
0.60
7.04%
8.13%
—
1.16
FCF per share¥
1.20
1.30
1.12
1.08
0.99
0.98
1.01
0.95
0.82
0.85
1.03
(3.12%)
(3.49%)
—
1.19
Dividend per sh¥
0.38
0.44
0.50
0.54
0.62
0.70
0.80
0.95
0.94
1.00
0.81
9.81%
10.92%
—
9.98
Div yield (avg)%
18.89
17.22
15.27
16.61
19.60
21.37
21.24
24.15
25.81
25.52
20.97
24.15
20.42
21
27.82
Payout ratio%
11.17
9.97
11.77
11.73
9.95
10.12
9.78
10.04
12.07
14.13
3.03
10.12
10.65
79
268.6
Shares (diluted)M
196.7
180.0
177.2
179.6
175.9
150.9
138.8
134.8
145.9
126.2
282.5
(6.42%)
(3.71%)
86
14.68
Buyback yield%
24.37
22.22
22.43
24.81
25.31
25.78
23.51
26.45
26.66
24.62
6.57
25.78
24.72
44
0.413
D/E ratiox
1.935
1.860
1.814
1.818
1.987
1.873
1.806
1.985
2.220
2.382
1.640
1.985
1.904
51
574.0
Enterprise value¥M
616.3
696.2
670.9
626.7
618.7
615.6
673.4
727.7
735.7
704.5
516.8
2.63%
2.49%
17
0.272
LT debt¥B
0.916
0.891
1.055
1.252
1.325
1.405
1.396
1.511
1.784
2.048
0.351
9.10%
9.23%
31
Revenue
¥1.046B
7.14%
1.00×
Cost of revenue
¥653.3M
6.98%
0.98×
Operating expenses
¥236.5M
6.77%
0.97×
Goodwill & intangibles
17.97%
Cash and investments
16.81%