0.990
Revenue¥B
1.393
1.472
1.543
1.647
1.779
1.907
2.009
2.150
2.280
2.409
1.030
6.25%
6.33%
74
27.75
Revenue growth%
15.90
16.85
14.55
12.12
9.53
11.51
13.36
12.60
13.16
13.56
3.23
13.16
13.26
73
3.87
Gross margin%
33.20
35.78
36.74
37.43
37.69
35.69
35.76
33.65
32.42
31.33
6.86
33.65
35.73
6
13.60
Operating margin%
16.64
17.66
20.49
22.25
21.91
23.99
22.86
20.94
19.45
16.57
28.63
20.94
20.71
57
14.88
Net margin%
18.19
19.70
17.89
15.81
16.84
18.51
16.05
18.10
20.97
18.82
26.88
18.51
18.15
31
17.11
P/E ratio (avg)x
60.98
69.34
81.24
97.16
110.8
129.3
126.4
151.9
156.3
151.3
7.696
151.3
118.6
41
14.87
EV/EBITx
14.23
12.74
13.88
12.64
13.13
12.69
13.65
14.44
14.28
15.02
31.36
14.28
13.77
25
6.08
FCF yield (avg)%
26.50
25.51
27.19
29.53
32.08
33.23
30.60
32.32
31.89
34.20
24.45
32.32
31.24
31
18.23
FCF margin%
17.28
16.84
18.22
16.02
17.50
18.98
18.55
19.13
19.66
21.54
18.89
19.13
18.39
58
0.645
FCF / Net incomex
1.240
1.216
1.378
1.632
1.656
1.858
2.101
2.104
2.536
3.014
0.883
2.104
1.757
84
14.81
ROIC%
21.84
19.47
18.82
20.81
18.45
15.65
18.64
19.84
18.36
19.07
19.20
18.64
18.94
85
28.74
Return on equity%
7.87
5.68
7.39
6.35
7.12
8.23
7.01
6.03
4.07
4.70
7.49
6.03
6.68
17
13.05
Return on assets%
1.98
0.40
2.93
4.85
5.27
3.59
4.73
2.93
1.43
3.79
10.43
3.59
3.26
41
0.24
EPS¥
0.37
0.34
0.31
0.29
0.28
0.29
0.30
0.27
0.26
0.22
0.27
(4.34%)
(5.51%)
—
22.15
EPS growth%
1.29
0.47
0.40
1.88
0.40
0.40
0.40
2.54
0.84
0.40
22.70
0.40
0.43
40
0.40
Bookvalue per sh¥
0.59
0.61
0.61
0.64
0.72
0.75
0.85
0.96
0.90
0.88
0.36
4.05%
3.48%
—
0.68
FCF per share¥
0.48
0.50
0.58
0.57
0.60
0.64
0.69
0.70
0.82
0.94
0.37
9.47%
6.94%
—
0.31
Dividend per sh¥
0.82
0.80
0.93
1.06
1.10
1.12
1.25
1.49
1.56
1.64
0.49
8.34%
8.13%
—
2.65
Div yield (avg)%
29.18
30.69
33.65
35.93
33.11
30.43
28.82
29.73
28.52
30.10
22.98
29.73
30.27
93
18.37
Payout ratio%
25.10
23.83
25.39
27.47
28.39
28.33
26.80
29.47
26.87
26.87
21.34
26.87
26.87
49
1.763
Shares (diluted)B
1.433
1.409
1.436
1.385
1.306
1.383
1.295
1.280
1.404
1.444
1.706
2.04%
(0.92%)
61
28.06
Buyback yield%
15.86
16.41
16.19
18.72
18.98
20.00
20.74
20.38
18.09
17.23
15.85
20.00
18.41
87
1.357
D/E ratiox
1.533
1.661
1.513
1.594
1.669
1.698
1.686
1.833
1.869
1.828
0.328
1.828
1.678
47
2.074
Enterprise value¥B
1.828
2.080
2.183
2.541
2.459
2.682
2.820
2.843
3.243
3.336
0.615
6.29%
8.02%
67
2.129
LT debt¥B
2.348
2.825
2.961
3.262
3.712
4.234
5.072
5.954
6.997
8.190
1.634
17.15%
14.69%
88
Revenue
¥2.409B
6.33%
1.00×
Cost of revenue
¥1.317B
6.03%
0.97×
Operating expenses
¥541.8M
6.51%
1.02×
Cash and investments
18.92%
Spread over hurdle
10.84%