1.179
Revenue¥B
0.818
0.868
0.917
0.998
1.068
1.150
1.224
1.352
1.481
1.630
1.273
8.83%
7.80%
87
9.21
Revenue growth%
15.14
13.87
16.57
15.69
17.07
16.79
18.46
20.09
19.87
17.56
28.11
18.46
16.93
52
11.86
Gross margin%
19.16
20.44
20.32
22.87
25.34
22.41
23.05
20.76
21.95
19.56
4.99
21.95
21.36
73
15.82
Operating margin%
22.06
19.51
16.85
13.92
14.37
14.90
15.68
15.91
18.53
19.41
17.08
15.91
16.38
61
23.35
Net margin%
8.85
7.81
9.74
8.82
7.91
9.85
11.54
12.00
13.00
14.17
29.05
12.00
9.80
34
27.95
P/E ratio (avg)x
34.82
33.95
33.48
31.99
30.55
30.57
31.90
34.60
39.15
44.43
19.77
34.60
33.72
63
12.80
EV/EBITx
13.85
14.05
13.29
13.31
14.09
15.69
15.50
16.57
15.53
15.93
13.72
15.69
14.80
53
19.24
FCF yield (avg)%
26.47
25.77
23.78
22.86
24.41
21.84
24.71
26.09
27.83
30.13
24.49
26.09
25.24
60
28.77
FCF margin%
19.93
20.48
22.83
20.86
22.44
23.61
22.69
20.52
18.94
20.72
11.86
20.72
20.79
81
0.249
FCF / Net incomex
0.163
0.170
0.177
0.179
0.187
0.200
0.190
0.191
0.188
0.184
0.162
0.190
0.185
82
14.67
ROIC%
28.76
29.10
31.82
33.12
32.69
31.02
29.02
31.88
33.09
32.37
15.06
31.88
31.85
81
11.85
Return on equity%
2.92
5.84
7.95
9.19
7.58
6.31
6.81
8.07
9.59
11.65
17.63
8.07
7.77
23
15.77
Return on assets%
15.67
17.98
20.05
17.89
18.73
18.19
17.99
19.75
21.77
22.07
4.82
19.75
18.46
50
1.67
EPS¥
9.45
9.63
9.67
10.00
11.36
12.39
13.38
14.50
14.29
16.95
1.80
8.34%
6.94%
—
9.69
EPS growth%
30.58
33.47
33.22
30.68
28.78
30.55
27.96
27.94
26.73
26.04
12.99
27.94
29.67
46
5.18
Bookvalue per sh¥
1.75
1.99
2.00
2.03
2.30
2.51
2.71
3.07
2.80
3.00
1.67
5.47%
6.34%
—
5.36
FCF per share¥
1.82
1.79
1.74
1.57
1.55
1.72
1.56
1.69
1.67
1.60
5.75
0.62%
(1.00%)
—
5.67
Dividend per sh¥
7.36
8.32
9.18
9.02
9.79
11.06
12.54
13.76
15.22
16.79
4.09
11.39%
8.24%
—
23.18
Div yield (avg)%
19.60
18.67
16.04
13.57
15.68
13.46
12.57
13.51
15.58
17.53
11.56
13.51
15.63
72
21.26
Payout ratio%
3.27
4.84
5.68
3.81
4.45
7.18
9.53
10.68
13.58
14.57
11.37
10.68
6.43
6
99.95
Shares (diluted)M
134.0
158.4
187.3
199.2
195.9
208.3
242.8
253.9
250.9
274.4
97.51
6.97%
8.27%
15
6.80
Buyback yield%
6.46
7.09
4.87
7.43
4.78
2.43
4.11
5.37
7.75
7.15
9.72
5.37
5.91
70
1.433
D/E ratiox
0.677
0.723
0.791
0.911
0.839
0.961
1.039
1.034
0.975
1.070
0.533
1.034
0.936
74
1,244
Enterprise value¥M
298.9
287.0
302.2
297.7
324.0
330.2
353.3
368.5
400.3
376.5
179.1
3.05%
1.70%
19
1.104
LT debt¥B
1.371
1.292
1.350
1.437
1.609
1.506
1.410
1.329
1.315
1.403
1.278
(2.70%)
1.44%
85
Revenue
¥1.630B
7.80%
1.00×
Cost of revenue
¥1.090B
7.93%
1.01×
Operating expenses
¥164.1M
7.79%
1.00×
Cash and investments
17.11%
Spread over hurdle
64.27%