0.573
Revenue¥B
1.557
1.616
1.653
1.734
1.795
1.865
1.906
1.998
2.036
2.122
0.641
3.40%
3.67%
82
28.11
Revenue growth%
14.01
15.44
17.41
20.02
17.52
15.76
13.51
12.30
13.62
15.41
8.02
13.62
15.43
39
3.81
Gross margin%
17.63
18.23
17.68
16.95
14.78
15.69
18.63
17.14
14.39
13.76
28.97
15.69
17.04
73
25.38
Operating margin%
14.08
15.72
18.01
18.98
16.26
13.34
10.53
12.55
14.49
13.43
7.67
13.34
14.28
65
3.79
Net margin%
12.78
13.52
12.22
9.25
10.30
8.90
10.52
11.17
10.21
11.26
25.62
10.52
10.85
7
9.752
P/E ratio (avg)x
12.65
12.06
10.50
10.61
11.47
12.42
10.89
9.986
9.613
8.391
34.19
9.986
10.75
32
31.70
EV/EBITx
22.26
23.06
25.74
25.92
29.96
34.27
36.30
38.25
37.89
43.53
7.893
37.89
32.12
18
25.49
FCF yield (avg)%
16.28
14.12
15.56
14.09
15.22
15.20
17.51
20.36
17.62
16.12
25.40
17.51
15.84
92
3.05
FCF margin%
24.96
26.11
23.79
24.40
23.31
24.14
26.21
23.37
21.39
20.02
22.69
23.37
23.96
51
0.987
FCF / Net incomex
1.683
1.982
2.228
2.458
2.574
2.899
3.114
3.340
3.706
3.860
0.193
3.340
2.737
60
17.74
ROIC%
29.79
30.44
29.18
28.12
28.08
26.07
26.03
28.81
28.92
30.42
29.12
28.81
28.87
83
18.38
Return on equity%
18.75
21.70
20.72
19.25
20.88
22.38
20.02
20.74
22.83
22.62
14.98
22.38
20.81
63
30.00
Return on assets%
24.52
24.43
21.44
23.87
22.81
25.11
26.56
24.05
21.88
24.81
3.12
24.81
24.24
33
1.62
EPS¥
0.79
0.70
0.65
0.57
0.59
0.61
0.66
0.61
0.65
0.67
1.79
2.77%
(1.28%)
—
23.89
EPS growth%
8.62
8.72
5.89
5.31
3.44
5.29
2.97
2.67
3.73
1.14
19.84
2.97
4.51
90
3.76
Bookvalue per sh¥
3.50
3.85
4.00
4.60
5.04
4.91
5.09
5.45
6.14
6.18
1.07
4.15%
7.74%
—
2.83
FCF per share¥
0.74
0.68
0.62
0.69
0.69
0.63
0.65
0.67
0.61
0.64
3.83
(1.43%)
(1.44%)
—
3.88
Dividend per sh¥
1.45
1.49
1.33
1.33
1.29
1.43
1.60
1.70
1.81
1.76
3.08
6.45%
2.14%
—
18.38
Div yield (avg)%
16.81
15.40
14.02
12.86
10.14
9.53
12.40
13.34
11.66
14.10
8.92
12.40
13.10
68
27.99
Payout ratio%
16.25
15.28
15.38
14.97
13.17
10.85
12.00
9.38
10.84
9.07
21.53
10.84
12.59
72
471.0
Shares (diluted)M
315.6
277.0
259.0
277.8
263.0
250.1
259.8
263.9
236.2
235.0
482.6
(2.22%)
(3.41%)
43
24.75
Buyback yield%
20.61
23.44
23.40
21.29
21.51
24.43
23.58
23.74
23.00
22.69
26.18
23.58
23.20
17
1.428
D/E ratiox
0.329
0.323
0.306
0.322
0.316
0.328
0.374
0.347
0.373
0.401
0.349
0.373
0.329
81
1,530
Enterprise value¥M
391.1
369.3
349.5
326.9
285.0
306.2
318.7
351.5
349.3
325.8
732.0
2.71%
(2.54%)
27
1,244
LT debt¥M
449.5
493.8
535.8
527.4
467.3
411.6
447.0
431.4
391.8
359.7
303.6
(5.10%)
(1.34%)
26
Revenue
¥2.122B
3.67%
1.00×
Cost of revenue
¥1.212B
3.35%
0.97×
Operating expenses
¥504.6M
4.02%
1.03×
Goodwill & intangibles
17.79%
Cash and investments
17.27%
Spread over hurdle
(1.03%)