0.542
Revenue¥B
1.496
1.526
1.602
1.653
1.704
1.727
1.746
1.800
1.827
1.925
0.593
2.47%
2.82%
92
11.41
Revenue growth%
27.75
28.66
29.26
30.98
32.61
32.48
29.60
30.46
30.78
28.22
16.88
30.46
30.03
58
14.40
Gross margin%
24.81
24.94
25.54
23.99
22.28
23.04
20.10
22.33
20.85
19.95
24.92
20.85
22.69
35
21.79
Operating margin%
35.73
36.98
35.49
37.81
39.40
39.13
38.52
37.26
37.04
35.32
23.30
37.26
37.15
93
10.56
Net margin%
9.79
6.99
7.73
7.94
6.42
8.14
7.36
5.09
5.58
2.67
18.66
5.58
7.17
86
16.63
P/E ratio (avg)x
55.53
62.50
75.69
90.56
107.1
112.8
131.0
150.4
169.9
176.8
19.46
150.4
109.9
46
17.17
EV/EBITx
6.829
7.009
6.106
6.640
6.974
7.599
7.606
7.364
6.377
6.466
21.44
7.364
6.901
94
26.30
FCF yield (avg)%
10.44
7.69
4.94
2.43
2.27
1.54
3.07
5.33
6.46
5.73
9.74
5.33
5.14
14
26.20
FCF margin%
9.50
7.90
7.05
9.35
10.42
12.68
15.57
18.23
15.83
14.53
10.26
15.57
11.55
81
1.357
FCF / Net incomex
0.369
0.366
0.337
0.301
0.285
0.283
0.285
0.308
0.296
0.285
1.083
0.285
0.298
56
18.14
ROIC%
25.56
22.85
22.20
20.02
17.47
17.17
14.65
14.83
16.39
15.28
9.16
15.28
17.32
60
6.32
Return on equity%
9.03
11.07
11.62
14.37
11.91
9.55
8.59
11.04
10.61
12.69
28.23
10.61
11.06
82
5.25
Return on assets%
19.31
20.06
21.99
22.05
19.99
21.63
23.10
23.89
23.35
25.13
26.67
23.35
22.02
71
1.63
EPS¥
3.95
3.80
3.79
3.85
4.14
4.00
4.30
3.86
3.50
3.78
1.66
(1.82%)
(0.56%)
—
13.88
EPS growth%
28.76
29.96
29.67
27.77
28.04
28.77
29.17
29.08
31.51
30.54
26.52
29.17
29.13
30
3.25
Bookvalue per sh¥
3.34
3.55
3.32
3.26
3.03
2.86
2.89
2.72
2.65
2.92
4.02
(0.68%)
(2.00%)
—
2.96
FCF per share¥
5.28
5.99
6.84
7.10
8.25
8.19
7.82
8.18
8.84
9.22
3.26
2.24%
5.51%
—
1.27
Dividend per sh¥
1.35
1.33
1.29
1.18
1.08
1.08
1.07
1.05
1.00
0.94
3.27
(2.77%)
(4.06%)
—
26.10
Div yield (avg)%
5.19
2.47
0.40
0.73
0.40
1.22
3.84
1.63
1.73
0.43
4.99
1.63
1.42
16
28.82
Payout ratio%
26.88
29.42
30.56
31.49
28.67
27.13
25.25
26.00
25.16
27.24
2.28
26.00
27.18
92
190.9
Shares (diluted)M
238.6
237.6
231.0
222.1
229.6
267.9
259.9
274.1
278.0
299.8
187.1
5.48%
2.28%
94
22.89
Buyback yield%
6.06
4.81
7.69
5.00
5.68
3.61
6.60
9.41
11.97
12.28
16.02
9.41
6.33
45
0.469
D/E ratiox
1.823
1.687
1.754
1.721
1.777
1.977
2.169
2.358
2.188
2.200
1.172
2.188
1.900
26
0.601
Enterprise value¥B
0.758
0.843
0.912
0.985
1.119
1.310
1.336
1.373
1.490
1.636
1.046
7.90%
8.03%
64
0.722
LT debt¥B
2.976
3.235
3.609
3.715
4.264
4.871
5.670
6.478
7.505
7.590
1.005
12.22%
11.57%
10
Revenue
¥1.925B
2.82%
1.00×
Cost of revenue
¥882.1M
2.73%
0.99×
Operating expenses
¥410.0M
2.86%
1.00×
Cash and investments
15.55%