0.886
Revenue¥B
0.767
0.816
0.865
0.929
1.016
1.062
1.142
1.215
1.312
1.403
0.981
6.67%
7.17%
17
29.75
Revenue growth%
18.44
21.26
18.77
19.26
19.11
16.87
16.09
13.55
11.71
14.61
11.71
14.61
17.65
79
3.03
Gross margin%
11.60
11.41
10.03
9.34
7.29
7.82
6.37
6.09
7.57
9.34
8.14
7.57
8.58
55
14.25
Operating margin%
12.52
9.93
9.39
7.16
4.83
4.91
2.96
5.70
6.06
7.99
6.74
5.70
6.61
32
14.11
Net margin%
25.81
24.96
25.13
25.98
23.61
22.12
20.18
18.86
20.49
19.96
7.31
20.18
22.87
71
11.54
P/E ratio (avg)x
25.39
25.58
29.53
30.37
34.04
33.61
38.41
41.59
41.37
39.14
16.27
39.14
33.83
83
15.27
EV/EBITx
43.52
51.81
59.76
66.98
71.12
73.94
84.61
91.65
90.52
106.3
26.91
90.52
72.53
74
29.42
FCF yield (avg)%
4.82
5.87
8.66
6.57
8.81
6.28
8.49
8.99
11.58
8.72
4.44
8.72
8.58
67
10.59
FCF margin%
12.13
14.22
11.87
12.81
15.52
18.10
17.21
19.02
19.27
21.90
14.63
19.02
16.37
16
0.699
FCF / Net incomex
1.513
1.808
2.030
2.126
2.351
2.501
2.597
2.683
3.209
3.491
0.717
2.683
2.426
71
20.64
ROIC%
29.51
30.93
30.21
29.95
30.61
28.97
28.55
30.24
29.40
26.88
26.84
28.97
29.73
34
23.71
Return on equity%
0.40
0.40
3.12
4.51
3.53
5.23
4.95
2.47
0.80
2.20
20.40
2.47
2.79
17
10.63
Return on assets%
32.04
31.92
31.27
29.06
31.59
31.04
34.03
34.21
34.18
32.80
22.23
34.03
31.98
31
1.34
EPS¥
2.42
2.24
2.07
2.00
2.13
2.22
2.22
2.03
2.05
1.89
1.42
(2.42%)
(1.78%)
—
20.05
EPS growth%
30.29
27.80
26.83
24.06
25.69
24.05
25.97
27.08
26.58
23.82
26.65
25.97
26.27
39
1.55
Bookvalue per sh¥
3.41
3.46
4.20
4.36
5.28
6.23
6.44
7.10
7.98
9.56
1.14
12.62%
12.34%
—
1.80
FCF per share¥
1.22
1.17
1.08
1.03
1.08
1.11
1.07
1.21
1.34
1.29
1.13
3.60%
1.21%
—
0.72
Dividend per sh¥
1.84
2.02
1.88
1.77
1.75
1.95
1.82
1.99
2.13
2.39
1.45
6.47%
3.77%
—
23.25
Div yield (avg)%
8.94
7.81
10.61
12.06
13.80
13.37
13.69
11.12
9.70
10.92
12.26
11.12
11.02
71
28.57
Payout ratio%
18.07
20.12
20.40
22.03
23.16
20.76
18.09
18.41
21.11
19.69
18.84
19.69
20.26
28
402.7
Shares (diluted)M
492.4
461.7
507.8
539.9
588.5
617.2
582.8
533.4
573.9
647.0
405.6
1.91%
3.57%
22
3.37
Buyback yield%
3.75
2.63
2.72
0.40
0.68
0.40
0.40
0.40
3.32
5.41
2.02
0.40
1.65
14
1.206
D/E ratiox
1.481
1.680
1.786
1.920
2.049
2.194
2.403
2.643
2.759
3.150
1.650
2.643
2.122
29
1.627
Enterprise value¥B
1.527
1.489
1.479
1.359
1.205
1.039
1.092
1.040
0.899
0.942
0.779
(4.81%)
(4.09%)
39
0.270
LT debt¥B
2.127
2.138
2.422
2.691
2.962
2.988
3.574
4.254
4.197
4.759
1.399
9.95%
9.26%
5
Revenue
¥1.403B
7.17%
1.00×
Cost of revenue
¥790.2M
7.18%
1.00×
Operating expenses
¥209.0M
6.89%
0.97×
Goodwill & intangibles
21.11%
Cash and investments
15.70%