0.219
Revenue¥B
0.757
0.818
0.883
0.950
0.992
1.057
1.133
1.173
1.267
1.340
0.245
6.21%
6.48%
73
10.72
Revenue growth%
5.55
3.19
4.57
4.17
2.76
2.06
4.76
4.32
3.28
1.51
19.46
3.28
3.72
87
23.28
Gross margin%
27.51
24.54
25.25
23.98
26.59
26.79
27.65
29.98
28.41
30.16
7.67
28.41
27.15
27
27.29
Operating margin%
4.32
3.62
1.10
3.77
6.31
7.50
4.96
6.69
6.17
7.73
5.24
6.69
5.56
21
27.89
Net margin%
17.99
16.92
19.49
18.83
21.69
22.93
21.19
18.51
20.83
22.15
19.09
21.19
20.16
53
24.68
P/E ratio (avg)x
22.92
25.57
29.16
29.35
27.38
28.73
30.90
28.91
31.96
30.23
33.93
30.23
29.03
63
15.81
EV/EBITx
12.79
13.82
14.08
15.02
16.33
17.83
17.38
19.02
20.34
21.50
28.19
19.02
16.85
6
24.03
FCF yield (avg)%
3.52
2.76
5.36
3.56
3.98
1.24
0.40
0.40
0.40
1.43
25.79
0.40
2.10
24
8.56
FCF margin%
18.41
17.18
16.66
19.07
19.46
17.17
19.56
18.35
20.21
21.77
28.51
19.56
18.74
77
0.809
FCF / Net incomex
0.330
0.353
0.401
0.459
0.505
0.572
0.565
0.571
0.648
0.623
1.330
0.572
0.535
76
25.70
ROIC%
8.81
7.52
9.98
11.93
11.52
12.23
9.68
9.17
10.29
8.08
14.51
9.68
9.83
56
10.34
Return on equity%
20.04
19.09
18.41
20.44
20.87
18.73
17.35
17.30
15.91
15.86
12.43
17.30
18.57
88
9.44
Return on assets%
20.00
22.41
22.97
25.55
22.58
21.55
20.70
20.30
17.66
20.58
16.98
20.58
21.12
34
0.79
EPS¥
0.57
0.61
0.61
0.58
0.59
0.59
0.57
0.56
0.51
0.48
0.81
(4.22%)
(1.74%)
—
23.99
EPS growth%
25.06
27.89
27.27
24.45
25.26
22.55
25.28
24.50
25.28
24.12
10.97
24.50
25.16
72
0.92
Bookvalue per sh¥
0.62
0.65
0.75
0.86
0.81
0.88
0.84
0.89
0.97
1.05
0.58
5.34%
5.34%
—
0.38
FCF per share¥
1.10
1.12
1.19
1.24
1.30
1.44
1.40
1.62
1.74
1.96
0.74
8.54%
7.70%
—
0.59
Dividend per sh¥
0.57
0.51
0.55
0.57
0.56
0.59
0.59
0.58
0.53
0.54
0.38
(0.60%)
(0.95%)
—
8.98
Div yield (avg)%
28.16
26.96
28.60
27.44
29.25
31.95
31.79
32.94
34.66
32.84
24.19
32.84
30.52
75
20.47
Payout ratio%
21.08
19.67
21.51
24.23
25.59
27.37
26.82
28.08
28.47
29.82
27.42
28.08
26.20
34
0.986
Shares (diluted)B
0.768
0.849
0.901
0.905
0.926
1.014
1.075
1.060
1.032
0.927
0.994
0.01%
1.61%
9
28.50
Buyback yield%
25.69
28.19
28.93
28.34
30.14
32.41
34.74
32.01
31.96
31.53
9.55
32.01
30.84
67
1.758
D/E ratiox
0.183
0.189
0.187
0.172
0.178
0.188
0.207
0.195
0.220
0.237
0.155
0.207
0.188
30
0.890
Enterprise value¥B
1.138
1.266
1.359
1.544
1.736
1.657
1.596
1.889
2.099
2.366
1.402
6.38%
8.91%
40
0.268
LT debt¥B
0.487
0.478
0.466
0.470
0.503
0.579
0.553
0.557
0.530
0.586
1.800
3.10%
2.78%
75
Revenue
¥1.340B
6.48%
1.00×
Cost of revenue
¥846.5M
6.24%
0.98×
Operating expenses
¥213.1M
7.54%
1.10×
Goodwill & intangibles
17.65%
Cash and investments
17.18%
Spread over hurdle
(1.09%)