0.197
Revenue¥B
0.884
0.914
0.932
0.954
0.972
0.984
1.001
1.026
1.048
1.076
0.220
2.07%
2.08%
58
17.16
Revenue growth%
35.20
38.09
39.68
40.59
43.46
46.30
45.46
43.94
46.55
43.74
25.32
45.46
43.60
21
2.12
Gross margin%
27.63
24.81
22.37
23.65
25.21
27.44
30.25
29.14
30.87
32.88
23.24
30.25
27.53
13
26.45
Operating margin%
21.50
22.22
22.27
23.39
25.10
23.85
22.88
21.17
20.29
20.54
6.18
21.17
22.24
25
4.47
Net margin%
26.87
27.39
28.49
27.60
28.41
29.22
27.97
25.99
23.29
23.98
11.45
25.99
27.49
36
19.91
P/E ratio (avg)x
22.43
22.07
19.58
17.48
16.45
14.85
15.53
13.45
12.11
10.18
17.53
13.45
15.99
46
9.377
EV/EBITx
22.84
23.88
24.99
27.78
29.45
34.01
32.44
34.86
34.41
33.29
26.96
34.01
30.95
80
29.19
FCF yield (avg)%
32.23
34.58
35.44
37.40
38.03
37.95
35.53
36.95
39.52
41.59
5.33
37.95
37.17
6
17.69
FCF margin%
22.93
22.83
25.48
23.94
23.50
20.70
20.73
18.77
21.32
20.17
13.78
20.70
22.07
9
0.740
FCF / Net incomex
0.507
0.467
0.490
0.447
0.404
0.417
0.384
0.400
0.400
0.388
0.779
0.400
0.411
53
17.59
ROIC%
29.92
29.17
27.57
25.43
25.89
24.87
27.52
24.68
23.54
24.21
6.87
24.68
25.66
91
29.53
Return on equity%
19.65
18.34
16.94
16.10
14.44
12.32
11.79
13.39
15.82
18.24
18.22
13.39
15.96
18
2.84
Return on assets%
21.91
19.28
18.07
19.32
22.05
20.06
18.85
16.25
14.21
11.52
24.76
16.25
19.06
72
3.44
EPS¥
2.01
2.14
2.32
2.73
2.92
3.37
3.72
3.68
3.83
4.48
3.52
8.97%
8.08%
—
9.11
EPS growth%
10.82
10.76
11.03
10.98
10.92
8.72
7.66
7.76
5.34
3.24
14.67
7.66
9.74
79
1.58
Bookvalue per sh¥
3.72
3.51
3.45
3.28
3.52
3.60
3.47
3.65
3.92
3.81
2.58
1.62%
0.62%
—
3.39
FCF per share¥
1.22
1.14
1.13
1.01
1.04
0.94
0.98
1.03
1.00
0.91
0.83
(2.78%)
(3.96%)
—
1.72
Dividend per sh¥
1.41
1.67
1.92
2.23
2.60
2.78
3.26
3.37
3.87
4.40
1.90
11.15%
12.83%
—
4.81
Div yield (avg)%
12.51
10.10
8.63
9.89
10.96
12.26
14.47
17.21
17.22
19.84
28.37
17.21
12.38
51
2.04
Payout ratio%
26.57
26.40
25.77
28.11
30.63
27.71
26.17
28.70
26.62
25.31
19.68
26.62
26.60
74
208.7
Shares (diluted)M
169.3
166.4
177.8
188.2
162.5
164.7
162.2
165.3
142.4
132.2
209.0
(4.04%)
(2.58%)
28
24.76
Buyback yield%
10.22
9.40
11.45
9.74
8.39
6.72
5.37
2.73
4.55
4.82
22.31
4.82
7.55
11
1.595
D/E ratiox
1.490
1.755
1.855
2.190
2.439
2.726
3.003
3.580
4.089
4.869
1.034
3.580
2.582
27
0.788
Enterprise value¥B
1.540
1.500
1.735
2.038
2.093
2.109
2.009
2.303
2.622
2.533
1.257
3.89%
5.39%
73
1.351
LT debt¥B
1.510
1.462
1.464
1.437
1.343
1.444
1.480
1.671
1.876
2.044
1.012
8.77%
2.80%
47
Revenue
¥1.076B
2.08%
1.00×
Cost of revenue
¥680.5M
2.09%
1.00×
Operating expenses
¥174.4M
1.95%
0.99×
Cash and investments
15.47%