0.417
Revenue¥B
0.738
0.773
0.813
0.858
0.897
0.956
1.020
1.064
1.127
1.208
0.427
6.14%
5.78%
64
19.47
Revenue growth%
30.54
29.78
29.42
31.83
32.76
31.84
30.23
27.91
27.95
29.14
17.10
29.14
30.01
58
18.41
Gross margin%
29.65
27.59
25.62
25.66
26.89
24.65
27.31
26.02
27.99
28.24
21.54
27.31
27.10
80
3.00
Operating margin%
20.08
17.28
17.08
19.73
17.03
15.46
17.43
20.32
22.13
20.35
20.94
20.32
18.58
66
27.16
Net margin%
38.75
36.74
38.96
36.73
37.16
37.26
40.06
39.01
40.84
40.72
17.65
40.06
38.86
30
35.39
P/E ratio (avg)x
41.16
47.67
54.17
62.73
63.43
64.17
73.27
72.86
82.54
95.06
35.17
73.27
63.80
88
23.69
EV/EBITx
13.50
12.45
13.46
13.07
13.16
12.88
11.18
12.06
10.35
9.557
26.14
11.18
12.66
35
15.39
FCF yield (avg)%
14.19
11.59
9.53
7.19
6.81
9.05
11.41
11.95
13.30
14.89
13.49
11.95
11.50
38
24.46
FCF margin%
35.53
37.88
37.28
38.65
40.00
37.81
39.57
38.23
37.58
34.88
7.78
37.81
37.85
46
0.223
FCF / Net incomex
2.189
2.485
2.400
2.701
2.769
3.116
3.439
3.971
3.987
4.314
0.584
3.971
2.942
16
7.74
ROIC%
26.43
27.13
24.88
26.07
28.97
27.38
29.37
28.22
28.78
27.08
26.61
28.22
27.25
20
2.18
Return on equity%
19.21
22.14
21.59
20.48
18.58
17.58
19.43
21.73
20.50
23.07
26.17
20.50
20.49
86
4.67
Return on assets%
18.36
18.42
20.61
17.89
16.55
18.47
15.72
17.21
18.55
19.75
5.50
18.47
18.39
30
2.12
EPS¥
6.69
6.66
6.37
6.41
6.90
7.59
7.97
8.51
10.02
9.77
2.30
7.21%
3.88%
—
4.80
EPS growth%
16.18
18.19
17.50
20.34
19.97
19.31
18.72
18.25
18.68
17.80
23.31
18.68
18.47
8
2.33
Bookvalue per sh¥
3.98
3.58
3.95
4.01
4.23
3.84
4.22
4.65
4.57
4.35
3.52
0.56%
1.77%
—
0.71
FCF per share¥
1.63
1.79
1.95
1.83
1.94
1.85
2.02
2.17
2.16
2.42
4.76
4.50%
5.16%
—
4.78
Dividend per sh¥
6.12
6.14
5.94
6.56
7.58
7.67
8.53
8.69
9.58
9.47
4.24
4.55%
5.41%
—
26.48
Div yield (avg)%
12.39
13.72
16.69
13.80
12.92
10.04
12.79
12.83
10.04
11.87
11.19
11.87
12.81
94
8.67
Payout ratio%
5.04
2.66
3.08
0.67
0.86
0.57
0.40
0.40
3.34
2.19
28.54
0.57
1.52
90
84.67
Shares (diluted)M
74.33
65.74
64.50
59.12
59.70
57.51
52.90
52.84
47.60
42.58
83.86
(6.54%)
(5.93%)
49
23.29
Buyback yield%
30.68
30.24
29.44
26.68
25.37
24.32
26.79
28.06
31.02
31.75
21.63
28.06
28.75
83
1.425
D/E ratiox
1.937
2.209
2.511
2.627
2.899
3.079
3.135
3.169
2.989
2.991
1.444
3.079
2.944
72
1,018
Enterprise value¥M
397.6
408.7
373.2
383.9
419.4
417.7
469.0
499.9
494.4
492.2
808.5
3.25%
2.56%
20
0.921
LT debt¥B
1.076
1.035
1.042
1.138
1.279
1.400
1.427
1.362
1.385
1.568
0.601
4.16%
5.19%
17
Revenue
¥1.208B
5.78%
1.00×
Cost of revenue
¥756.7M
6.15%
1.04×
Operating expenses
¥186.1M
4.74%
0.91×
Cash and investments
15.90%
Spread over hurdle
(1.40%)