0.454
Revenue¥B
1.408
1.498
1.638
1.818
1.950
2.161
2.364
2.593
2.779
2.996
0.494
8.97%
8.77%
14
14.05
Revenue growth%
6.39
8.17
6.25
4.48
3.63
1.99
3.98
4.45
1.84
1.80
29.36
1.99
4.22
39
26.13
Gross margin%
21.62
23.96
23.91
22.53
23.80
21.20
20.45
21.65
21.45
23.67
3.43
21.45
22.09
12
21.44
Operating margin%
9.14
11.56
12.62
13.11
10.25
11.34
13.32
13.05
14.72
17.06
10.25
13.32
12.84
18
17.68
Net margin%
19.99
17.70
17.97
15.51
14.99
14.28
13.75
15.53
17.06
17.86
9.20
15.53
16.30
89
11.79
P/E ratio (avg)x
58.54
58.36
67.68
74.85
77.08
83.53
97.92
112.6
134.7
162.1
30.40
112.6
80.30
44
11.64
EV/EBITx
19.20
18.13
18.42
20.49
19.62
17.92
18.28
19.52
17.86
19.25
18.22
18.28
18.81
62
3.42
FCF yield (avg)%
1.09
3.32
5.22
7.96
7.63
5.65
4.70
5.06
6.63
7.35
16.71
5.65
5.44
53
26.09
FCF margin%
20.71
19.92
17.28
15.87
14.01
11.82
12.85
14.81
13.75
16.71
13.12
13.75
15.34
86
0.727
FCF / Net incomex
1.143
1.326
1.501
1.518
1.650
1.909
2.109
2.112
2.444
2.506
1.720
2.112
1.779
76
24.99
ROIC%
5.61
3.11
1.04
0.40
0.40
2.28
2.75
3.22
3.14
4.58
21.54
3.14
2.93
89
23.17
Return on equity%
11.45
11.60
9.09
11.42
13.77
13.06
14.31
11.98
12.51
13.28
7.33
13.06
12.24
33
26.16
Return on assets%
26.60
23.78
21.79
19.25
18.31
21.20
23.02
21.51
19.07
22.00
8.69
21.51
21.65
40
1.58
EPS¥
2.03
2.24
2.24
2.43
2.36
2.74
3.25
3.33
3.49
3.67
1.63
9.22%
6.83%
—
26.78
EPS growth%
14.86
14.80
12.56
9.86
12.25
11.45
11.75
12.60
14.96
17.35
3.98
12.60
12.58
69
0.61
Bookvalue per sh¥
0.70
0.71
0.77
0.90
0.89
0.85
0.90
0.93
0.96
1.02
1.58
2.74%
3.46%
—
1.26
FCF per share¥
1.02
0.98
1.06
1.25
1.27
1.34
1.40
1.63
1.93
1.98
1.34
9.30%
7.80%
—
0.77
Dividend per sh¥
1.08
1.16
1.21
1.44
1.42
1.47
1.45
1.65
1.83
1.88
0.43
5.72%
6.71%
—
29.22
Div yield (avg)%
8.14
5.58
4.03
4.66
2.79
0.70
0.54
0.40
0.40
2.69
23.71
0.54
2.74
50
26.93
Payout ratio%
28.30
28.11
27.36
27.21
29.95
28.07
30.43
28.93
28.75
31.39
8.83
28.93
28.53
38
306.3
Shares (diluted)M
234.4
232.9
200.9
205.5
176.3
168.6
158.4
153.8
142.4
132.0
305.9
(5.63%)
(6.72%)
9
16.42
Buyback yield%
10.72
9.27
10.42
10.28
10.88
12.55
13.41
16.14
15.25
17.59
9.11
15.25
11.72
26
0.778
D/E ratiox
1.540
1.631
1.516
1.368
1.294
1.170
1.053
1.182
1.075
1.149
1.174
1.149
1.238
69
1,193
Enterprise value¥M
223.2
207.1
198.3
194.1
206.0
221.3
203.8
207.9
182.8
158.6
680.7
(5.09%)
(4.72%)
59
1,430
LT debt¥M
625.8
669.8
570.8
579.0
494.8
537.6
477.5
441.9
402.2
406.4
810.5
(3.86%)
(4.70%)
76
Revenue
¥2.996B
8.77%
1.00×
Cost of revenue
¥2.097B
8.77%
1.00×
Operating expenses
¥433.3M
9.99%
1.12×
Goodwill & intangibles
16.39%