1.310
Revenue¥B
0.640
0.674
0.725
0.784
0.839
0.923
1.007
1.070
1.178
1.267
1.355
8.60%
7.91%
35
7.96
Revenue growth%
12.95
11.69
12.69
10.99
12.86
14.13
12.80
11.61
14.04
12.59
11.38
12.80
12.75
54
26.00
Gross margin%
15.28
14.18
14.82
12.81
12.49
11.09
9.33
11.41
10.83
10.20
2.67
10.83
11.95
12
5.20
Operating margin%
11.11
11.24
8.89
6.44
7.32
9.42
11.29
8.97
11.04
8.58
17.55
9.42
9.19
65
11.32
Net margin%
6.92
7.48
7.54
9.84
8.19
10.47
10.90
13.05
14.81
16.69
19.25
13.05
10.15
61
7.126
P/E ratio (avg)x
63.95
74.03
76.85
92.64
110.0
128.7
154.3
162.3
183.3
194.8
6.001
162.3
119.4
39
25.86
EV/EBITx
15.56
16.44
18.59
19.77
20.04
22.12
21.93
20.83
23.25
25.08
20.52
22.12
20.44
26
19.06
FCF yield (avg)%
9.01
8.23
6.30
6.50
4.08
2.77
5.50
6.34
9.15
8.17
13.77
6.34
6.42
79
29.28
FCF margin%
13.03
11.29
9.52
9.91
9.86
7.29
9.06
10.85
13.38
12.51
17.79
10.85
10.38
92
0.997
FCF / Net incomex
0.564
0.547
0.560
0.575
0.584
0.593
0.579
0.572
0.601
0.646
0.779
0.593
0.577
70
25.16
ROIC%
27.23
26.01
25.80
23.38
25.79
25.12
23.88
26.87
29.63
32.45
22.28
26.87
25.91
45
14.21
Return on equity%
6.86
4.19
7.08
6.48
5.70
4.96
4.58
5.82
7.38
9.98
24.59
5.82
6.15
67
28.33
Return on assets%
21.82
23.54
24.74
21.89
19.83
18.18
19.09
17.61
16.04
13.75
22.70
17.61
19.46
75
2.57
EPS¥
2.42
2.64
2.79
3.31
3.85
4.33
5.04
6.00
6.71
8.04
2.75
15.89%
13.08%
—
25.10
EPS growth%
17.98
15.34
17.43
16.04
16.46
15.94
15.38
14.83
13.08
13.92
18.62
14.83
15.66
94
1.71
Bookvalue per sh¥
1.01
1.12
1.31
1.56
1.60
1.66
1.77
1.95
2.35
2.65
1.67
10.69%
12.10%
—
1.56
FCF per share¥
2.52
2.52
2.79
2.99
3.42
3.74
3.92
4.07
4.48
5.14
2.55
8.49%
7.70%
—
1.04
Dividend per sh¥
2.16
2.20
2.37
2.29
2.29
2.32
2.57
2.81
3.10
3.13
0.64
6.48%
4.77%
—
2.52
Div yield (avg)%
4.22
5.85
5.90
8.56
8.10
6.60
3.91
4.95
2.04
3.57
18.82
3.91
5.40
53
16.68
Payout ratio%
14.36
11.43
11.42
10.82
13.55
12.50
12.51
10.23
8.65
6.81
2.77
10.23
11.43
85
329.0
Shares (diluted)M
548.1
621.6
702.9
759.4
694.1
759.4
835.0
818.0
903.3
972.8
323.7
6.99%
6.96%
56
2.67
Buyback yield%
21.42
19.65
20.88
20.62
22.90
24.61
23.93
21.97
20.99
21.48
3.41
21.97
21.45
62
0.306
D/E ratiox
1.707
1.649
1.603
1.410
1.216
1.223
1.088
0.923
0.862
0.880
1.240
0.923
1.219
80
1.401
Enterprise value¥B
1.482
1.725
1.759
1.663
1.882
2.028
1.935
1.884
2.083
2.059
0.973
1.81%
4.36%
90
1.271
LT debt¥B
1.828
2.100
2.180
2.350
2.416
2.790
2.846
3.205
3.129
3.248
0.287
6.10%
6.33%
80
Revenue
¥1.267B
7.91%
1.00×
Cost of revenue
¥822.1M
7.99%
1.01×
Operating expenses
¥187.6M
8.04%
1.01×
Cash and investments
15.54%
Spread over hurdle
(4.69%)