0.186
Revenue¥B
1.552
1.646
1.746
1.871
2.039
2.156
2.268
2.374
2.541
2.745
0.207
6.13%
6.51%
20
9.51
Revenue growth%
28.63
29.05
29.06
28.56
30.22
28.06
28.98
28.45
26.03
27.09
28.42
28.06
28.60
17
2.81
Gross margin%
6.46
9.41
6.91
9.14
7.05
7.51
4.66
3.32
4.24
3.26
29.87
4.24
6.69
83
10.03
Operating margin%
0.40
1.99
0.64
0.40
0.40
2.43
1.22
3.53
6.52
8.30
5.30
3.53
1.60
88
22.07
Net margin%
17.34
17.36
17.22
15.67
13.29
14.52
15.67
13.46
16.21
19.17
5.56
15.67
15.94
82
33.24
P/E ratio (avg)x
10.13
8.850
8.084
7.474
6.426
5.943
5.012
5.025
5.062
4.704
29.91
5.025
6.184
5
15.78
EV/EBITx
22.35
26.39
29.91
29.65
34.30
39.16
38.51
38.15
41.90
44.96
30.53
39.16
36.23
57
7.67
FCF yield (avg)%
13.77
13.44
12.00
10.73
11.20
10.16
12.40
9.68
10.94
10.64
3.37
10.64
11.07
36
14.72
FCF margin%
22.68
24.89
27.52
27.31
29.25
27.77
28.96
29.39
26.82
25.09
26.56
27.77
27.41
57
0.881
FCF / Net incomex
0.964
0.917
1.017
1.079
1.217
1.328
1.268
1.281
1.306
1.518
1.794
1.306
1.243
52
10.66
ROIC%
21.13
18.66
19.99
20.91
19.39
16.88
17.85
20.57
22.64
21.93
10.05
20.57
20.28
56
21.83
Return on equity%
20.71
19.29
20.99
21.27
23.99
24.06
24.30
23.10
24.90
24.64
6.41
24.30
23.54
44
24.55
Return on assets%
25.87
23.33
24.06
23.73
22.28
23.40
22.06
23.59
21.44
21.11
24.59
22.06
23.37
48
1.08
EPS¥
2.13
1.92
1.85
1.83
2.01
1.93
2.12
2.31
2.03
1.93
1.18
(0.79%)
(1.19%)
—
27.96
EPS growth%
16.48
15.16
14.88
14.99
13.03
10.96
9.05
7.96
7.38
5.87
4.63
7.96
11.99
20
2.51
Bookvalue per sh¥
3.73
3.93
3.73
3.78
3.68
3.85
4.14
4.52
5.15
5.93
0.90
9.98%
5.76%
—
1.72
FCF per share¥
3.50
4.18
4.77
4.88
5.16
5.06
5.62
6.64
6.81
8.11
2.50
9.45%
10.51%
—
0.77
Dividend per sh¥
1.93
2.08
1.89
1.77
1.80
1.61
1.79
1.86
1.81
1.92
2.19
1.24%
0.77%
—
10.78
Div yield (avg)%
21.08
18.80
19.03
20.68
21.85
22.96
20.44
20.39
20.94
23.19
10.23
20.94
20.81
71
7.85
Payout ratio%
13.26
12.39
12.91
15.11
16.08
14.31
17.13
15.04
13.84
14.95
4.07
14.95
14.63
92
864.9
Shares (diluted)M
788.3
835.8
858.5
925.1
805.2
735.9
707.0
721.6
727.3
626.0
884.0
(4.91%)
(2.83%)
8
3.80
Buyback yield%
17.91
16.79
13.97
14.94
16.39
15.19
14.80
13.89
15.59
14.60
14.69
14.80
15.06
59
0.976
D/E ratiox
1.063
1.136
1.196
1.303
1.203
1.230
1.227
1.203
1.145
1.055
1.449
1.203
1.199
76
1.550
Enterprise value¥B
1.264
1.237
1.076
0.965
0.890
0.927
1.002
0.936
1.011
1.049
1.946
3.34%
(2.86%)
33
1.801
LT debt¥B
0.620
0.632
0.547
0.532
0.563
0.495
0.519
0.513
0.551
0.552
1.065
(0.41%)
(2.46%)
16
Revenue
¥2.745B
6.51%
1.00×
Cost of revenue
¥1.479B
6.66%
1.01×
Operating expenses
¥540.8M
6.40%
0.99×
Goodwill & intangibles
16.18%
Cash and investments
15.40%