1.338
Revenue¥B
1.347
1.366
1.421
1.456
1.544
1.624
1.671
1.690
1.727
1.792
1.366
3.04%
3.42%
72
10.11
Revenue growth%
27.34
25.09
27.45
30.30
31.30
33.66
36.38
34.99
36.42
37.28
21.55
36.38
32.48
23
28.29
Gross margin%
11.11
13.83
15.74
12.76
11.77
9.04
9.67
12.38
10.84
10.87
10.82
10.84
11.44
40
17.79
Operating margin%
16.28
13.46
10.95
7.96
8.24
5.43
6.38
8.76
9.96
8.48
2.74
8.48
8.62
87
3.16
Net margin%
6.48
7.82
8.03
8.24
9.03
11.42
11.13
8.30
7.33
6.38
16.55
8.30
8.13
11
21.83
P/E ratio (avg)x
25.80
27.84
25.87
26.26
28.53
25.11
21.97
20.75
18.25
17.45
21.57
20.75
25.45
83
28.82
EV/EBITx
37.00
38.34
38.88
36.21
38.89
37.73
36.66
38.62
40.49
42.36
24.16
38.62
38.48
31
13.82
FCF yield (avg)%
11.03
11.20
13.32
12.68
15.61
13.85
13.96
16.26
14.66
16.46
3.43
14.66
13.91
65
15.53
FCF margin%
10.13
8.00
5.44
5.57
7.20
5.54
7.01
9.28
6.28
7.96
4.97
7.01
7.10
30
1.763
FCF / Net incomex
1.478
1.530
1.614
1.666
1.742
1.919
1.819
1.707
1.947
1.880
0.822
1.880
1.724
67
17.88
ROIC%
12.42
10.60
11.59
10.14
11.12
11.62
9.34
10.99
10.55
12.95
23.72
10.99
11.05
52
23.91
Return on equity%
8.74
6.15
7.00
7.95
5.64
4.08
3.53
2.97
4.38
4.72
3.26
4.08
5.18
37
11.37
Return on assets%
10.10
10.05
9.11
11.77
12.05
10.26
10.04
11.35
11.78
13.40
7.81
11.35
10.81
35
2.99
EPS¥
1.23
1.16
1.23
1.22
1.24
1.13
1.06
1.01
0.92
0.89
3.27
(6.51%)
(3.03%)
—
2.20
EPS growth%
21.27
18.53
15.86
15.08
16.34
18.46
18.07
15.32
17.97
20.05
12.37
18.07
18.02
38
1.53
Bookvalue per sh¥
0.92
0.97
1.04
1.06
1.15
1.09
1.13
1.17
1.20
1.28
0.68
2.28%
2.49%
—
0.74
FCF per share¥
4.96
5.18
6.14
7.37
7.22
7.83
8.03
9.57
10.34
11.14
2.10
9.05%
9.58%
—
3.04
Dividend per sh¥
3.09
3.67
3.68
3.62
3.81
4.61
5.12
5.44
6.19
6.89
2.14
12.56%
8.69%
—
26.64
Div yield (avg)%
13.63
11.17
13.85
11.79
12.13
12.26
15.00
16.08
18.47
17.98
29.91
16.08
13.74
38
26.52
Payout ratio%
22.94
24.92
27.23
26.23
28.18
30.37
29.66
27.16
27.03
28.83
3.03
28.83
27.20
85
148.8
Shares (diluted)M
172.1
160.3
177.7
196.9
189.2
204.8
178.0
154.8
146.2
131.6
152.8
(7.00%)
(1.70%)
46
26.52
Buyback yield%
21.03
20.35
23.19
20.84
19.47
20.87
18.40
16.85
16.63
15.07
8.03
16.85
19.91
89
1.760
D/E ratiox
2.872
3.082
2.933
2.828
3.139
3.488
3.918
3.900
3.844
4.015
0.183
3.900
3.314
51
0.120
Enterprise value¥B
0.349
0.388
0.364
0.331
0.330
0.297
0.293
0.295
0.295
0.295
1.361
(2.17%)
(1.94%)
7
256.2
LT debt¥M
501.8
491.4
584.2
594.3
595.1
666.7
661.9
686.4
746.3
741.1
117.9
4.49%
5.49%
66
Revenue
¥1.792B
3.42%
1.00×
Cost of revenue
¥1.072B
3.20%
0.98×
Operating expenses
¥339.1M
3.67%
1.02×
Goodwill & intangibles
19.67%
Cash and investments
17.58%