1.211
Revenue¥B
1.297
1.350
1.397
1.457
1.459
1.459
1.469
1.504
1.524
1.538
1.297
1.06%
1.71%
67
6.87
Revenue growth%
27.61
28.73
26.86
28.34
29.35
26.71
24.35
21.66
19.09
21.23
28.38
21.66
26.78
74
9.45
Gross margin%
19.59
18.20
20.71
18.15
16.84
14.89
13.66
15.22
14.16
12.64
17.96
14.16
16.03
91
9.53
Operating margin%
27.93
27.23
29.63
30.16
27.44
29.71
32.65
30.89
28.60
28.97
6.88
29.71
29.30
70
11.18
Net margin%
25.03
26.79
29.50
31.77
32.09
31.16
31.24
31.25
30.73
32.77
19.73
31.24
31.20
7
27.69
P/E ratio (avg)x
33.35
31.81
29.73
27.89
28.95
28.55
28.10
26.82
23.94
23.60
16.90
26.82
28.33
68
35.68
EV/EBITx
49.25
44.15
44.95
48.08
42.79
44.79
46.91
47.62
42.77
43.21
29.94
44.79
44.87
58
12.67
FCF yield (avg)%
19.70
21.18
21.47
20.82
23.34
24.50
22.48
24.95
22.32
23.94
16.15
23.94
22.40
39
8.80
FCF margin%
5.96
6.99
6.79
8.83
5.99
8.79
8.23
5.97
5.71
4.28
25.12
5.97
6.39
22
1.184
FCF / Net incomex
1.726
1.607
1.652
1.417
1.514
1.402
1.210
1.042
0.898
0.806
0.157
1.042
1.409
65
11.61
ROIC%
22.53
21.44
21.04
21.91
22.55
22.42
24.15
21.44
23.46
20.88
12.43
22.42
22.16
41
24.84
Return on equity%
10.71
10.67
8.59
11.19
9.38
8.95
11.66
9.34
6.89
9.77
13.01
9.34
9.57
39
18.02
Return on assets%
23.31
21.97
19.54
20.79
18.80
20.28
23.23
25.08
26.48
25.61
5.42
25.08
22.60
9
2.72
EPS¥
2.99
3.12
2.98
2.71
2.68
2.83
2.83
2.46
2.51
2.27
2.87
(3.23%)
(2.97%)
—
6.64
EPS growth%
8.66
5.95
3.95
6.95
4.54
6.20
8.96
11.91
10.39
8.14
27.28
8.96
7.54
21
0.94
Bookvalue per sh¥
2.50
2.47
2.28
2.17
2.37
2.69
2.90
3.01
3.39
3.87
0.61
10.27%
5.34%
—
1.75
FCF per share¥
3.30
2.95
2.56
2.49
2.30
2.41
2.08
1.99
1.92
1.82
1.45
(4.63%)
(6.01%)
—
3.78
Dividend per sh¥
3.82
4.45
5.10
5.36
5.46
5.42
5.29
5.74
5.90
5.84
1.59
1.35%
5.31%
—
3.95
Div yield (avg)%
20.04
21.44
20.62
20.15
19.07
19.03
19.82
21.77
20.74
18.92
19.19
19.82
20.09
78
22.12
Payout ratio%
21.53
20.95
18.95
20.97
21.72
20.92
18.91
17.42
19.99
22.94
9.41
19.99
20.94
56
219.9
Shares (diluted)M
349.1
408.2
432.2
458.3
535.4
614.3
614.3
731.9
765.0
898.5
227.5
10.91%
11.80%
26
9.50
Buyback yield%
22.19
19.55
21.52
22.81
22.36
19.61
17.01
14.65
17.34
16.56
6.03
17.01
19.58
29
0.953
D/E ratiox
1.129
1.054
1.112
1.051
1.010
1.000
1.076
0.999
1.087
0.993
1.150
1.000
1.053
81
0.202
Enterprise value¥B
1.133
1.148
1.013
1.055
1.019
0.904
0.919
0.817
0.841
0.790
0.625
(4.96%)
(2.67%)
71
847.4
LT debt¥M
296.0
274.9
273.4
292.5
296.7
317.1
349.8
377.4
390.9
435.5
321.4
7.98%
5.16%
87
Revenue
¥1.538B
1.71%
1.00×
Cost of revenue
¥1.076B
1.77%
1.01×
Operating expenses
¥288.0M
2.14%
1.04×
Cash and investments
19.10%
Goodwill & intangibles
18.27%