6.131
Revenue¥B
7.574
7.956
8.562
9.231
9.893
10.48
11.06
11.85
12.73
13.48
6.610
6.38%
6.42%
87
24.85
Revenue growth%
22.46
20.35
21.62
20.47
22.56
20.72
20.57
23.37
21.34
23.51
12.34
21.34
21.48
93
24.14
Gross margin%
13.86
11.01
12.24
14.32
12.86
13.16
10.54
12.57
13.01
13.22
22.86
13.01
12.94
19
3.07
Operating margin%
22.59
21.68
20.43
23.34
21.63
20.15
19.25
17.93
17.70
15.60
2.26
17.93
20.29
94
12.53
Net margin%
14.39
15.39
13.76
13.21
13.82
12.12
13.50
14.97
13.71
14.33
15.65
13.71
13.79
67
36.16
P/E ratio (avg)x
32.89
35.23
38.96
41.42
42.72
47.10
55.72
65.70
69.21
82.58
24.55
65.70
44.91
72
29.77
EV/EBITx
9.549
9.944
10.91
11.17
11.20
10.44
10.91
12.32
12.84
14.53
6.151
12.32
11.04
35
4.07
FCF yield (avg)%
2.63
2.87
4.15
1.63
1.17
0.65
1.97
0.40
1.14
0.40
21.08
0.65
1.40
41
11.01
FCF margin%
8.61
8.10
5.98
6.50
5.57
5.53
4.01
5.23
5.88
6.04
19.07
5.53
5.93
33
0.385
FCF / Net incomex
0.368
0.409
0.445
0.431
0.426
0.489
0.504
0.492
0.561
0.581
0.354
0.504
0.467
23
16.51
ROIC%
20.57
22.14
23.16
23.94
23.19
24.04
26.56
23.70
23.99
22.87
29.48
23.99
23.45
80
21.68
Return on equity%
3.47
5.68
4.77
7.17
4.30
4.21
5.03
6.50
4.09
4.01
3.60
4.21
4.53
77
20.07
Return on assets%
4.32
7.24
7.51
4.76
7.56
9.49
8.28
8.92
6.48
6.28
21.90
8.28
7.37
49
6.74
EPS¥
9.44
10.24
11.02
12.97
14.61
15.89
18.55
18.62
20.36
24.16
6.88
10.58%
10.32%
—
15.43
EPS growth%
26.59
27.18
25.08
26.74
26.17
25.99
27.50
26.92
26.69
24.74
18.67
26.69
26.64
25
3.86
Bookvalue per sh¥
10.89
10.79
11.65
10.44
9.51
8.73
8.21
7.69
7.09
6.76
5.90
(6.60%)
(3.76%)
—
8.60
FCF per share¥
7.52
8.21
8.99
9.69
9.68
10.77
9.72
9.11
8.25
8.46
3.53
(2.66%)
0.46%
—
8.79
Dividend per sh¥
4.11
3.79
3.38
3.14
2.78
2.59
2.83
3.12
3.08
3.29
2.22
3.39%
(2.50%)
—
8.38
Div yield (avg)%
0.98
0.40
0.40
2.43
0.59
0.91
3.09
2.33
0.71
0.40
22.93
0.91
0.81
43
7.55
Payout ratio%
10.70
12.80
10.51
9.92
9.76
11.25
9.56
7.02
9.54
10.85
15.41
9.56
10.21
73
469.4
Shares (diluted)M
392.3
342.9
326.0
339.0
289.1
287.0
289.0
301.7
308.4
306.9
462.8
1.20%
(2.32%)
56
22.88
Buyback yield%
9.66
10.42
8.87
7.80
7.20
8.66
8.77
11.48
11.36
12.90
18.09
11.36
9.27
18
0.795
D/E ratiox
1.855
1.957
1.917
2.024
2.304
2.229
2.616
2.773
2.951
2.994
1.381
2.773
2.266
38
0.922
Enterprise value¥B
12.57
11.70
11.31
12.02
12.89
13.01
12.98
11.95
11.28
10.93
12.82
(3.24%)
(1.83%)
66
3.640
LT debt¥B
2.467
2.559
2.258
2.246
2.315
2.491
2.502
2.274
2.462
2.118
11.97
(1.76%)
(1.76%)
59
Revenue
¥13.48B
6.42%
1.00×
Cost of revenue
¥7.191B
6.55%
1.01×
Operating expenses
¥2.547B
6.09%
0.97×
Cash and investments
18.18%
Spread over hurdle
(3.40%)