0.444
Revenue¥B
0.669
0.708
0.759
0.820
0.869
0.929
1.026
1.100
1.197
1.290
0.465
8.22%
7.80%
92
24.72
Revenue growth%
24.10
24.24
25.91
25.80
28.69
29.24
29.57
29.57
30.68
33.17
2.57
29.57
28.96
25
18.47
Gross margin%
20.74
23.16
21.08
20.54
18.52
15.63
14.56
12.07
10.86
11.95
18.17
12.07
17.07
23
15.76
Operating margin%
15.58
17.59
17.15
18.89
19.98
18.48
17.98
15.83
18.17
20.58
27.95
18.17
18.07
68
14.75
Net margin%
7.05
4.08
5.54
6.15
7.85
10.11
8.34
6.80
8.26
7.02
16.15
8.26
7.04
48
28.61
P/E ratio (avg)x
16.04
17.12
15.59
16.25
17.20
15.12
15.35
15.41
13.43
13.59
35.11
15.12
15.50
47
25.72
EV/EBITx
40.22
40.87
40.10
42.29
39.67
44.00
45.00
45.34
50.27
47.97
28.62
45.34
43.15
28
13.15
FCF yield (avg)%
14.59
14.20
11.92
10.56
8.86
9.11
12.11
12.02
9.07
8.56
8.13
9.11
11.24
75
3.61
FCF margin%
24.33
27.02
26.83
24.89
26.42
26.10
26.62
27.59
25.48
26.28
13.58
26.28
26.35
58
1.166
FCF / Net incomex
0.982
0.928
0.966
0.951
1.014
0.998
0.945
0.862
0.937
0.911
1.073
0.937
0.948
40
18.11
ROIC%
10.11
9.32
6.95
8.32
5.79
4.61
3.27
1.23
1.68
0.40
26.91
1.68
5.20
5
9.54
Return on equity%
7.22
9.55
9.50
11.24
9.90
6.96
7.61
9.97
7.19
9.97
23.71
7.61
9.52
47
25.04
Return on assets%
23.03
21.05
20.51
17.69
15.85
13.38
12.09
10.99
11.93
10.11
28.39
11.93
14.61
70
2.44
EPS¥
2.66
2.75
2.62
2.87
2.76
2.97
2.92
2.64
2.49
2.42
2.61
(2.56%)
(1.98%)
—
2.04
EPS growth%
4.26
2.64
2.40
0.40
2.14
3.59
4.85
2.02
1.23
0.40
28.31
2.02
2.27
29
3.23
Bookvalue per sh¥
2.47
2.49
2.34
2.19
2.28
2.33
2.50
2.42
2.65
3.00
3.35
5.64%
3.04%
—
1.23
FCF per share¥
4.40
4.77
4.38
4.39
4.20
3.89
3.66
3.43
3.75
3.71
3.19
(2.42%)
(1.16%)
—
2.67
Dividend per sh¥
3.08
3.62
3.49
3.79
4.40
5.07
5.96
6.73
7.89
8.60
1.04
14.34%
10.81%
—
29.68
Div yield (avg)%
23.89
26.14
26.47
23.78
21.55
20.72
19.64
16.82
16.38
18.94
28.20
18.94
21.14
64
28.84
Payout ratio%
17.49
16.74
16.21
16.38
15.70
14.53
15.73
15.22
16.79
18.00
29.02
15.73
16.29
6
303.9
Shares (diluted)M
307.5
284.0
292.5
293.2
295.1
301.0
278.7
268.2
290.5
323.8
314.5
1.87%
(0.09%)
30
25.52
Buyback yield%
15.51
14.64
17.60
17.79
16.41
15.77
16.30
18.94
21.38
19.44
14.11
18.94
17.01
18
1.370
D/E ratiox
0.707
0.668
0.607
0.578
0.619
0.649
0.663
0.708
0.735
0.821
0.237
0.708
0.665
23
275.5
Enterprise value¥M
285.6
281.6
303.7
342.7
350.6
348.2
325.4
326.9
314.1
297.2
858.4
(3.25%)
(0.06%)
33
0.824
LT debt¥B
0.497
0.495
0.556
0.534
0.506
0.590
0.576
0.595
0.585
0.566
1.101
2.27%
0.98%
68
Revenue
¥1.290B
7.80%
1.00×
Cost of revenue
¥592.2M
8.11%
1.03×
Operating expenses
¥304.9M
7.14%
0.94×
Cash and investments
18.61%