0.435
Revenue¥B
0.912
0.946
0.951
0.979
1.011
1.052
1.075
1.088
1.139
1.176
0.468
3.08%
2.58%
59
13.91
Revenue growth%
13.52
10.68
11.98
10.25
12.48
14.20
14.02
12.77
15.07
14.29
23.31
14.20
13.15
20
11.37
Gross margin%
7.80
5.42
6.74
6.98
8.93
10.71
13.34
14.70
16.83
17.72
17.81
14.70
9.82
9
28.47
Operating margin%
31.68
30.60
29.03
31.12
31.29
31.48
33.73
36.32
38.77
40.39
2.81
36.32
31.58
5
26.17
Net margin%
20.96
18.22
18.32
15.91
16.68
14.93
14.03
12.97
15.87
18.49
10.05
14.93
16.30
83
34.70
P/E ratio (avg)x
28.83
32.16
34.44
32.32
32.26
36.16
40.96
45.06
51.03
50.54
34.59
45.06
35.30
84
15.39
EV/EBITx
13.97
13.31
11.77
10.70
9.725
9.012
9.729
9.365
8.711
7.517
16.79
9.012
9.727
58
10.30
FCF yield (avg)%
15.67
17.63
16.15
14.54
16.04
14.22
12.70
15.12
17.82
15.26
29.59
15.12
15.47
86
25.62
FCF margin%
15.16
15.22
14.38
16.74
15.09
14.52
13.46
13.45
13.61
13.45
4.96
13.46
14.45
75
1.104
FCF / Net incomex
1.700
1.689
1.778
1.748
1.544
1.667
1.725
1.834
1.713
1.678
0.440
1.713
1.706
40
26.65
ROIC%
21.46
20.97
19.65
19.87
20.51
20.25
18.06
20.45
20.41
21.36
3.91
20.41
20.43
7
24.22
Return on equity%
12.18
10.88
8.01
7.61
6.06
8.67
5.83
7.41
8.81
6.40
2.27
7.41
7.81
12
20.44
Return on assets%
21.78
22.36
24.46
23.42
21.58
23.08
22.77
23.45
21.80
24.46
13.79
23.08
22.92
44
0.55
EPS¥
0.92
0.88
1.03
1.03
1.01
1.12
1.19
1.20
1.21
1.28
0.61
4.97%
4.68%
—
12.73
EPS growth%
1.97
1.44
3.00
4.31
5.79
6.35
8.93
8.20
7.34
6.25
27.19
7.34
6.02
44
0.84
Bookvalue per sh¥
0.39
0.43
0.49
0.53
0.52
0.53
0.59
0.62
0.65
0.68
0.53
5.61%
6.42%
—
1.10
FCF per share¥
2.32
2.60
2.78
3.33
3.91
4.57
4.72
5.36
5.68
5.78
0.95
8.14%
10.49%
—
1.54
Dividend per sh¥
1.11
1.22
1.19
1.07
1.01
1.00
1.11
1.21
1.07
1.11
1.15
1.88%
0.09%
—
17.65
Div yield (avg)%
0.40
0.40
1.01
0.40
0.40
1.89
0.40
2.67
4.43
3.33
26.06
2.67
0.71
50
2.97
Payout ratio%
31.45
30.58
32.81
35.65
33.79
36.51
34.89
33.70
31.42
29.72
24.66
33.70
33.26
85
374.7
Shares (diluted)M
297.4
275.2
298.2
300.4
273.7
270.2
281.8
248.7
226.2
202.1
384.9
(5.88%)
(4.45%)
85
12.00
Buyback yield%
0.40
0.40
0.40
0.40
0.40
0.40
3.23
5.76
5.88
7.97
21.64
5.76
0.40
91
0.461
D/E ratiox
1.358
1.272
1.410
1.318
1.449
1.520
1.554
1.514
1.335
1.449
0.751
1.514
1.429
82
0.245
Enterprise value¥B
0.792
0.840
0.891
0.947
1.047
1.089
1.110
1.343
1.542
1.563
1.091
8.33%
8.83%
28
1.003
LT debt¥B
1.103
1.170
1.015
0.985
0.909
0.846
0.718
0.757
0.668
0.712
0.745
(4.77%)
(3.67%)
35
Revenue
¥1.176B
2.58%
1.00×
Cost of revenue
¥546.6M
2.70%
1.01×
Operating expenses
¥253.2M
2.86%
1.03×
Goodwill & intangibles
15.06%