0.599
Revenue¥B
1.072
1.174
1.242
1.311
1.389
1.502
1.626
1.726
1.885
1.988
0.636
7.43%
7.29%
37
2.22
Revenue growth%
11.25
12.01
13.84
13.07
14.06
15.09
15.73
16.35
13.37
13.47
8.61
15.09
13.65
9
16.03
Gross margin%
13.61
16.23
17.01
17.38
18.27
16.87
15.78
15.93
15.03
12.97
19.11
15.78
16.08
40
17.76
Operating margin%
13.54
15.04
12.31
11.22
10.21
8.81
7.72
7.50
7.44
7.92
2.68
7.72
9.51
88
21.39
Net margin%
21.00
21.18
22.43
20.49
20.52
20.92
20.89
22.55
23.38
21.49
14.92
21.49
21.09
17
33.22
P/E ratio (avg)x
42.99
48.25
56.05
65.25
75.86
84.55
87.94
97.35
92.20
91.25
37.94
91.25
80.20
13
29.51
EV/EBITx
47.13
46.78
50.54
58.79
59.40
57.54
57.71
66.39
73.29
87.59
37.40
66.39
58.25
31
12.33
FCF yield (avg)%
21.10
22.79
21.05
19.86
22.72
22.45
23.24
25.67
27.59
28.38
25.40
25.67
22.75
47
12.55
FCF margin%
30.35
29.23
26.96
25.74
27.68
26.79
24.14
26.38
27.04
26.17
27.54
26.38
26.87
81
0.675
FCF / Net incomex
1.183
1.292
1.428
1.484
1.704
1.776
2.080
1.995
2.249
2.427
1.763
2.080
1.740
89
20.79
ROIC%
21.64
21.25
24.09
26.87
24.46
23.66
21.60
24.31
23.26
23.78
22.89
23.66
23.72
6
2.05
Return on equity%
4.17
3.56
3.58
2.89
0.98
0.40
0.40
0.54
0.40
2.85
12.28
0.40
1.91
71
19.04
Return on assets%
18.97
21.01
21.81
19.64
17.06
14.41
14.29
11.73
13.06
10.07
8.44
13.06
15.73
58
0.12
EPS¥
0.31
0.30
0.26
0.22
0.19
0.18
0.16
0.14
0.12
0.13
0.13
(7.65%)
(9.58%)
—
28.55
EPS growth%
20.07
18.44
21.23
23.80
23.17
20.61
18.50
19.36
19.00
18.20
23.25
19.00
19.71
9
0.67
Bookvalue per sh¥
0.24
0.25
0.28
0.32
0.37
0.37
0.35
0.39
0.46
0.52
0.55
7.05%
9.84%
—
0.70
FCF per share¥
0.19
0.17
0.19
0.19
0.21
0.20
0.23
0.22
0.25
0.24
0.19
2.90%
3.33%
—
0.57
Dividend per sh¥
0.81
0.94
1.03
1.03
1.02
1.00
1.09
1.29
1.36
1.39
0.73
6.51%
6.62%
—
16.89
Div yield (avg)%
35.28
36.84
35.24
36.61
34.90
34.08
31.20
33.93
35.51
38.42
24.46
34.08
35.26
18
21.66
Payout ratio%
25.36
24.07
21.72
24.48
26.11
27.23
25.49
23.81
23.74
24.82
2.55
24.82
24.65
30
617.8
Shares (diluted)M
439.8
384.6
333.4
338.2
295.5
267.6
258.4
260.1
267.8
250.6
587.8
(3.24%)
(6.88%)
47
11.90
Buyback yield%
20.09
17.72
20.72
19.95
20.69
21.25
23.23
23.34
25.03
24.38
22.85
23.34
20.98
40
0.610
D/E ratiox
1.384
1.293
1.159
1.208
1.101
0.984
1.057
1.048
1.085
1.090
1.149
1.057
1.096
15
0.996
Enterprise value¥B
0.244
0.218
0.201
0.206
0.204
0.202
0.179
0.163
0.140
0.151
1.576
(5.84%)
(4.68%)
64
1.477
LT debt¥B
0.778
0.769
0.804
0.842
0.738
0.815
0.781
0.804
0.716
0.772
1.260
0.88%
(1.23%)
58
Revenue
¥1.988B
7.29%
1.00×
Cost of revenue
¥1.166B
7.40%
1.01×
Operating expenses
¥228.8M
6.59%
0.94×
Goodwill & intangibles
14.09%