0.462
Revenue¥B
1.160
1.232
1.274
1.356
1.416
1.483
1.563
1.685
1.823
1.919
0.516
6.27%
5.57%
21
6.22
Revenue growth%
16.33
18.76
16.87
19.57
16.77
17.83
16.23
14.09
14.47
16.96
8.72
16.23
16.82
35
19.70
Gross margin%
13.67
12.71
11.22
10.64
13.24
13.25
11.62
11.05
11.08
13.43
3.77
11.62
12.17
36
27.16
Operating margin%
26.97
27.22
25.40
27.76
30.23
30.11
30.18
28.61
26.51
27.11
20.25
28.61
27.49
80
23.05
Net margin%
28.21
30.67
31.85
33.29
35.58
32.80
34.79
36.30
38.50
35.88
6.37
35.88
34.04
31
16.13
P/E ratio (avg)x
15.42
16.31
18.88
21.90
23.81
26.13
26.56
27.03
26.98
31.75
7.685
26.98
24.97
7
12.50
EV/EBITx
7.869
7.019
7.551
7.874
6.744
6.274
6.681
6.909
7.234
6.739
16.33
6.739
6.964
45
17.75
FCF yield (avg)%
11.96
11.28
9.96
12.41
10.52
13.10
16.07
15.37
15.07
17.27
28.63
15.37
12.75
81
22.05
FCF margin%
6.64
6.34
5.31
7.72
7.03
4.94
4.68
2.19
3.93
6.05
29.21
4.68
5.68
9
0.219
FCF / Net incomex
1.206
1.131
1.055
1.100
1.084
1.056
1.003
0.944
0.853
0.822
1.782
0.944
1.055
72
29.61
ROIC%
20.42
23.14
20.71
23.67
25.05
26.39
27.64
25.48
24.83
27.38
4.90
26.39
24.94
47
18.21
Return on equity%
0.40
0.40
0.40
0.40
2.48
1.61
3.84
1.35
0.40
3.22
28.30
1.61
0.87
89
2.90
Return on assets%
17.61
14.85
14.95
17.45
17.98
17.91
19.53
17.65
17.69
17.02
2.10
17.69
17.63
68
0.86
EPS¥
6.01
6.65
7.31
7.19
7.82
8.40
9.82
10.71
10.40
11.33
0.92
7.70%
7.88%
—
10.15
EPS growth%
11.04
13.94
11.64
10.27
10.77
11.67
9.73
10.69
13.03
13.24
18.62
11.67
11.34
25
1.75
Bookvalue per sh¥
3.72
3.43
3.35
3.43
3.77
3.78
3.87
3.69
3.82
3.86
1.56
0.47%
(0.02%)
—
3.96
FCF per share¥
5.20
5.70
5.33
5.99
5.65
5.84
5.83
5.33
5.32
5.75
1.56
0.35%
2.14%
—
1.07
Dividend per sh¥
1.00
0.99
0.90
0.91
0.81
0.81
0.83
0.80
0.77
0.82
1.82
0.36%
(2.45%)
—
6.72
Div yield (avg)%
12.92
11.20
13.77
15.89
15.65
18.51
17.32
18.25
18.74
20.61
21.73
18.51
16.60
21
12.06
Payout ratio%
5.94
5.91
8.86
8.79
8.48
7.41
10.02
12.30
10.94
10.98
17.27
10.94
8.83
61
395.1
Shares (diluted)M
447.3
440.0
490.0
483.2
451.7
511.5
538.4
601.8
556.3
619.1
408.9
6.51%
2.69%
54
7.36
Buyback yield%
16.47
16.27
15.10
13.23
14.94
17.80
20.62
20.39
20.74
19.90
9.34
20.39
17.13
76
0.570
D/E ratiox
1.103
1.151
1.123
1.199
1.181
1.208
1.199
1.275
1.456
1.404
1.340
1.275
1.199
72
1,656
Enterprise value¥M
797.4
704.3
725.2
639.9
685.9
589.4
533.8
551.0
564.3
532.4
530.6
(4.94%)
(3.41%)
62
0.362
LT debt¥B
0.812
0.834
0.844
0.926
1.037
1.162
1.292
1.513
1.534
1.658
0.925
9.85%
8.21%
65
Revenue
¥1.919B
5.57%
1.00×
Cost of revenue
¥885.3M
5.96%
1.04×
Operating expenses
¥457.6M
5.23%
0.97×
Cash and investments
17.97%
Goodwill & intangibles
17.41%
Spread over hurdle
70.57%