0.733
Revenue¥B
1.008
1.092
1.200
1.314
1.430
1.522
1.644
1.825
1.949
2.088
0.801
7.86%
8.31%
39
13.05
Revenue growth%
8.29
8.27
9.42
9.07
6.43
5.79
8.22
8.72
7.47
9.14
18.86
8.22
8.28
6
29.44
Gross margin%
3.27
3.91
5.54
5.35
3.35
5.86
4.56
3.14
1.14
0.72
8.24
3.14
3.63
32
21.74
Operating margin%
25.30
28.13
29.98
32.95
32.79
31.87
33.31
33.76
34.18
34.79
7.18
33.76
32.87
81
15.87
Net margin%
6.69
3.75
5.39
7.52
7.18
9.25
8.89
9.61
7.89
5.53
21.08
8.89
7.35
78
8.642
P/E ratio (avg)x
18.91
19.29
17.78
18.89
20.38
19.52
18.86
17.73
19.50
17.57
13.64
18.86
18.90
36
7.180
EV/EBITx
25.65
24.76
22.10
19.95
19.55
19.49
18.74
20.55
22.20
21.61
22.53
20.55
21.08
95
12.80
FCF yield (avg)%
23.54
26.30
27.59
27.35
27.98
29.36
30.40
31.88
33.47
34.54
12.27
31.88
28.67
22
22.20
FCF margin%
4.59
4.16
5.40
6.75
7.86
5.78
4.51
7.16
4.85
3.70
20.96
4.85
5.12
57
0.404
FCF / Net incomex
0.378
0.376
0.404
0.388
0.443
0.412
0.448
0.481
0.517
0.571
0.182
0.481
0.428
90
23.84
ROIC%
15.16
15.67
17.45
19.42
17.59
17.68
16.84
16.15
17.66
18.64
19.24
17.66
17.52
40
20.42
Return on equity%
17.79
15.13
17.38
14.87
13.72
12.10
11.66
13.35
11.01
12.68
10.23
12.10
13.54
79
8.81
Return on assets%
20.66
19.09
18.99
18.07
20.54
19.01
17.65
20.61
18.60
16.18
7.25
18.60
19.00
27
0.47
EPS¥
2.44
2.42
2.14
2.33
2.19
2.30
2.16
2.05
2.10
2.30
0.48
0.97%
0.40%
—
10.00
EPS growth%
12.39
14.08
13.74
14.70
16.37
15.77
17.27
17.46
19.91
20.16
19.33
17.46
16.07
88
2.58
Bookvalue per sh¥
3.26
3.26
3.85
4.37
4.90
4.81
5.49
6.37
7.70
8.05
2.27
10.44%
11.22%
—
0.43
FCF per share¥
1.41
1.56
1.60
1.51
1.70
1.79
2.04
1.92
1.91
1.86
2.48
1.89%
2.34%
—
2.36
Dividend per sh¥
1.52
1.70
1.82
1.89
1.96
2.22
2.21
2.06
2.34
2.25
2.48
2.75%
3.81%
—
5.03
Div yield (avg)%
32.48
34.03
31.40
30.94
33.33
35.81
34.04
36.47
37.57
35.67
17.36
35.81
34.03
60
10.31
Payout ratio%
3.01
4.96
2.30
0.40
2.40
1.39
0.40
0.40
0.40
1.57
20.30
0.40
1.48
42
404.7
Shares (diluted)M
384.7
423.0
444.8
445.3
483.4
543.4
541.8
533.5
555.5
564.5
403.9
3.15%
3.68%
69
24.66
Buyback yield%
6.72
6.04
4.30
5.75
7.92
10.01
9.67
9.71
10.56
9.12
25.88
9.71
8.52
5
0.640
D/E ratiox
1.554
1.388
1.391
1.289
1.142
1.272
1.389
1.416
1.259
1.139
1.421
1.272
1.339
11
1,409
Enterprise value¥M
332.5
307.0
321.2
331.4
371.9
376.8
338.4
336.0
359.6
351.0
945.0
(1.15%)
1.03%
58
1.797
LT debt¥B
1.616
1.876
1.845
1.739
1.949
2.174
2.466
2.744
3.045
3.157
1.532
10.12%
6.73%
37
Revenue
¥2.088B
8.31%
1.00×
Cost of revenue
¥1.461B
8.31%
1.00×
Operating expenses
¥387.4M
8.11%
0.98×
Cash and investments
17.33%