0.317
Revenue¥B
0.880
0.932
1.010
1.092
1.173
1.248
1.298
1.404
1.519
1.636
0.351
6.89%
7.25%
76
15.32
Revenue growth%
9.20
10.16
9.92
10.73
9.36
8.49
10.16
11.91
9.41
6.43
29.62
9.41
9.67
18
5.75
Gross margin%
22.77
23.50
26.28
24.63
21.91
22.62
23.44
24.44
26.72
24.54
14.30
24.44
23.97
33
26.57
Operating margin%
26.90
29.30
31.94
33.59
30.89
29.78
27.59
25.05
27.80
26.67
8.07
27.59
28.55
38
9.90
Net margin%
17.14
19.91
19.10
16.95
14.41
15.60
14.79
15.15
13.62
13.36
14.91
14.79
15.38
63
28.52
P/E ratio (avg)x
40.93
40.21
39.62
41.74
44.94
49.00
50.90
56.76
63.43
66.24
23.27
56.76
46.97
51
28.13
EV/EBITx
10.59
9.471
8.582
8.390
9.119
9.840
9.500
9.995
9.476
8.457
32.89
9.500
9.473
89
8.53
FCF yield (avg)%
27.59
28.68
27.30
26.04
23.83
23.63
21.97
22.83
22.35
21.90
16.94
22.35
23.73
91
10.26
FCF margin%
0.40
3.18
4.76
4.10
1.51
3.47
4.35
2.61
1.00
1.25
13.75
2.61
2.89
83
0.995
FCF / Net incomex
1.511
1.642
1.950
2.356
2.310
2.441
2.664
3.235
3.720
3.894
1.761
3.235
2.399
23
21.38
ROIC%
20.50
22.41
20.13
20.38
19.41
19.92
20.55
20.72
21.22
24.05
19.59
20.72
20.52
72
19.12
Return on equity%
29.37
29.36
31.96
33.62
35.06
35.41
35.72
35.50
37.41
34.94
11.63
35.50
35.00
31
15.67
Return on assets%
3.73
5.00
7.93
5.19
3.69
3.87
2.21
2.70
4.11
3.18
22.11
3.18
3.80
6
1.60
EPS¥
1.81
1.75
1.94
2.02
2.37
2.70
2.60
3.10
3.17
3.64
1.65
9.02%
8.81%
—
16.18
EPS growth%
17.33
16.77
18.16
19.63
22.00
24.39
22.17
19.70
20.44
19.88
13.24
20.44
19.79
60
0.78
Bookvalue per sh¥
0.68
0.73
0.63
0.60
0.56
0.53
0.52
0.44
0.38
0.40
1.94
(6.75%)
(4.98%)
—
0.54
FCF per share¥
0.38
0.42
0.45
0.44
0.44
0.41
0.39
0.37
0.38
0.35
1.72
(4.44%)
(1.71%)
—
0.32
Dividend per sh¥
1.13
1.22
1.12
1.11
1.00
1.01
0.97
0.88
0.81
0.85
0.39
(3.33%)
(2.53%)
—
20.36
Div yield (avg)%
26.35
24.00
21.94
19.55
17.36
15.66
13.31
16.16
14.26
13.66
10.50
14.26
16.76
6
6.23
Payout ratio%
28.81
28.78
29.96
32.53
35.16
35.41
35.90
33.71
32.91
30.21
27.91
33.71
32.72
38
451.8
Shares (diluted)M
417.3
374.6
405.6
430.2
406.3
419.4
373.5
389.4
372.6
392.9
441.6
(0.67%)
(0.26%)
48
15.91
Buyback yield%
11.37
10.77
7.79
7.44
6.73
3.82
2.38
0.40
0.40
2.02
18.81
2.02
5.27
36
1.404
D/E ratiox
1.327
1.378
1.296
1.448
1.552
1.654
1.876
1.864
1.927
2.154
0.869
1.876
1.603
48
1,475
Enterprise value¥M
574.2
575.3
545.6
538.0
487.6
446.7
498.4
536.4
551.9
610.4
120.3
4.59%
(0.16%)
40
0.960
LT debt¥B
1.620
1.755
1.955
2.303
2.753
3.272
3.318
3.774
4.547
4.592
1.897
10.77%
12.97%
90
Revenue
¥1.636B
7.25%
1.00×
Cost of revenue
¥836.3M
6.92%
0.97×
Operating expenses
¥313.9M
7.44%
1.02×
Cash and investments
15.02%