1.204
Revenue¥B
1.278
1.330
1.365
1.450
1.535
1.599
1.691
1.739
1.797
1.852
1.271
3.83%
4.39%
39
2.03
Revenue growth%
20.77
18.57
20.42
19.73
18.42
17.25
18.90
20.72
20.56
22.50
5.60
20.56
20.08
69
23.66
Gross margin%
18.68
17.60
15.21
14.82
16.32
14.64
12.81
10.89
10.39
8.83
20.46
10.89
14.73
90
3.58
Operating margin%
26.99
26.35
24.16
22.72
23.56
21.92
21.10
19.88
20.44
22.66
8.33
21.10
22.69
82
10.79
Net margin%
29.03
28.55
26.82
23.95
21.51
22.17
23.36
24.20
22.91
21.54
25.44
22.91
23.65
55
24.30
P/E ratio (avg)x
32.06
28.47
25.22
25.56
24.67
24.32
23.46
20.58
20.87
19.73
14.40
20.87
24.50
52
26.21
EV/EBITx
22.49
20.66
20.84
17.92
18.82
17.73
14.99
15.69
13.81
13.33
30.25
14.99
17.82
54
7.67
FCF yield (avg)%
13.14
12.54
14.15
12.07
12.42
14.46
13.32
13.45
15.29
12.69
7.83
13.45
13.23
68
11.66
FCF margin%
8.83
11.56
10.56
9.91
9.52
11.64
9.71
7.81
8.70
10.85
16.62
9.71
9.81
31
0.937
FCF / Net incomex
0.742
0.751
0.775
0.791
0.770
0.811
0.800
0.776
0.881
0.922
0.281
0.811
0.783
53
23.95
ROIC%
6.93
8.26
7.62
6.17
3.96
2.78
3.01
3.93
4.01
3.96
14.83
3.93
3.99
92
21.97
Return on equity%
23.90
22.54
24.63
24.57
25.22
23.50
21.06
21.90
20.84
23.03
10.09
21.90
23.27
77
18.22
Return on assets%
17.75
15.13
17.18
16.64
17.91
16.16
17.71
19.57
17.85
16.78
5.21
17.71
17.45
45
7.49
EPS¥
5.71
5.79
5.90
5.78
5.94
6.21
6.51
6.75
7.72
7.60
8.28
5.05%
4.40%
—
13.44
EPS growth%
0.40
0.90
2.35
4.84
5.45
6.32
3.37
2.37
0.83
1.11
9.21
2.37
2.36
24
1.21
Bookvalue per sh¥
5.21
5.09
4.70
4.51
4.04
4.31
4.39
3.86
3.94
3.56
7.33
(2.53%)
(5.07%)
—
4.33
FCF per share¥
1.95
1.77
1.91
2.00
2.15
2.29
2.35
2.03
2.17
2.06
4.48
(0.87%)
1.41%
—
4.43
Dividend per sh¥
6.67
7.52
7.53
7.83
8.75
9.57
11.07
11.10
10.94
10.78
4.88
4.25%
6.46%
—
17.73
Div yield (avg)%
18.06
15.65
18.02
18.89
21.24
21.87
23.52
22.84
20.90
19.08
16.03
21.87
19.99
28
19.62
Payout ratio%
27.73
28.72
28.00
25.34
26.10
24.18
24.74
26.01
25.85
27.78
14.23
25.85
26.05
65
177.9
Shares (diluted)M
375.3
404.9
470.2
518.9
612.4
627.0
712.6
730.6
841.2
883.1
168.9
7.60%
10.38%
88
20.46
Buyback yield%
9.57
12.06
12.04
13.22
13.42
12.36
12.64
13.80
13.65
14.24
19.35
13.65
12.93
81
1.646
D/E ratiox
0.280
0.304
0.307
0.298
0.323
0.365
0.380
0.390
0.456
0.515
1.155
0.390
0.344
6
1.447
Enterprise value¥B
0.865
0.867
0.829
0.869
0.893
1.034
1.029
1.089
1.010
1.080
0.509
3.88%
3.32%
19
0.645
LT debt¥B
1.040
1.212
1.316
1.441
1.377
1.445
1.387
1.439
1.384
1.541
1.058
2.28%
5.40%
62
Revenue
¥1.852B
4.39%
1.00×
Cost of revenue
¥988.7M
4.14%
0.98×
Operating expenses
¥441.9M
4.43%
1.00×
Cash and investments
17.85%
Goodwill & intangibles
16.47%