0.885
Revenue¥B
1.891
1.921
1.951
2.006
2.038
2.118
2.209
2.243
2.317
2.370
0.952
3.06%
2.79%
86
21.39
Revenue growth%
22.72
23.49
24.57
26.02
23.93
24.59
27.12
28.39
27.13
27.18
7.20
27.13
25.30
13
3.71
Gross margin%
23.03
25.45
26.57
26.36
28.08
28.65
28.21
27.60
26.60
25.73
14.85
27.60
26.58
18
16.08
Operating margin%
11.72
10.77
9.33
9.46
7.16
5.01
4.05
2.02
2.37
3.92
23.22
3.92
6.09
51
6.66
Net margin%
17.68
18.30
18.25
17.90
15.01
16.77
15.42
15.41
16.00
15.01
23.81
15.42
16.39
5
37.44
P/E ratio (avg)x
23.45
23.21
22.52
22.26
24.92
26.85
28.90
26.01
25.46
26.12
11.38
26.12
25.19
6
8.919
EV/EBITx
24.64
27.36
28.75
30.65
32.19
30.81
28.92
30.11
27.58
29.10
16.31
29.10
29.01
86
16.53
FCF yield (avg)%
17.45
19.20
17.36
18.55
16.94
14.86
17.08
14.86
13.21
11.65
9.19
14.86
17.01
79
17.13
FCF margin%
17.70
18.16
15.91
15.41
12.83
10.03
7.99
9.11
7.23
6.85
10.86
7.99
11.43
20
0.353
FCF / Net incomex
1.070
0.964
1.044
1.071
0.978
0.855
0.792
0.711
0.644
0.663
0.344
0.711
0.910
52
15.67
ROIC%
18.75
16.63
14.74
12.30
11.76
12.32
15.26
15.70
13.16
10.42
17.11
13.16
13.95
19
17.85
Return on equity%
14.66
16.60
15.37
14.34
15.20
12.36
9.41
7.47
7.62
5.27
16.47
7.62
13.35
5
18.69
Return on assets%
17.04
17.72
18.95
21.70
22.74
24.97
25.17
25.73
26.42
24.93
4.31
25.17
23.84
65
0.63
EPS¥
0.70
0.60
0.60
0.58
0.61
0.53
0.49
0.54
0.50
0.52
0.70
(3.03%)
(4.27%)
—
17.72
EPS growth%
23.04
21.88
23.32
23.10
23.28
25.94
24.99
23.57
24.96
27.36
27.28
24.99
23.45
87
1.32
Bookvalue per sh¥
0.73
0.86
0.81
0.90
0.91
0.96
0.92
1.07
1.09
1.25
1.58
6.54%
5.60%
—
0.55
FCF per share¥
0.85
0.73
0.63
0.63
0.68
0.67
0.61
0.59
0.59
0.52
0.80
(4.99%)
(4.81%)
—
0.24
Dividend per sh¥
0.65
0.66
0.75
0.73
0.72
0.77
0.87
0.90
0.93
1.08
1.01
8.38%
5.64%
—
8.58
Div yield (avg)%
21.78
23.19
20.29
18.72
20.63
22.86
22.93
25.57
27.38
26.88
10.62
25.57
22.89
65
7.90
Payout ratio%
5.15
3.16
1.48
0.40
0.64
0.40
1.21
0.40
0.58
1.08
27.05
0.58
0.86
8
0.772
Shares (diluted)B
1.098
1.256
1.447
1.412
1.657
1.680
1.908
2.276
2.538
2.516
0.740
8.71%
9.95%
91
26.98
Buyback yield%
28.82
30.65
32.93
33.72
34.85
36.46
35.96
37.95
37.17
35.89
19.90
36.46
35.37
41
0.878
D/E ratiox
1.837
1.736
1.904
1.873
2.020
2.130
2.409
2.403
2.314
2.513
1.632
2.403
2.075
46
1.238
Enterprise value¥B
1.555
1.583
1.674
1.757
1.938
1.851
1.908
2.163
2.257
2.092
1.305
1.54%
3.28%
34
0.181
LT debt¥B
1.062
0.941
0.995
1.060
0.962
0.888
0.784
0.710
0.714
0.656
1.680
(7.38%)
(5.72%)
71
Revenue
¥2.370B
2.79%
1.00×
Cost of revenue
¥1.526B
2.85%
1.01×
Operating expenses
¥552.2M
2.17%
0.94×
Cash and investments
16.31%
Goodwill & intangibles
16.10%
Spread over hurdle
(1.54%)