0.227
Revenue¥B
1.022
1.038
1.078
1.110
1.130
1.136
1.146
1.162
1.181
1.226
0.237
1.65%
2.28%
87
18.92
Revenue growth%
23.64
25.49
23.42
24.28
26.86
28.86
28.78
28.50
30.19
31.42
12.91
28.86
27.68
72
27.55
Gross margin%
20.08
19.68
17.48
17.06
16.70
17.80
16.84
17.32
16.33
15.80
15.78
16.84
17.19
64
27.66
Operating margin%
25.84
26.36
25.55
23.54
23.13
21.09
22.95
21.62
18.79
18.55
18.19
21.09
23.04
11
20.64
Net margin%
26.01
28.98
28.04
30.61
29.03
29.78
29.17
29.24
26.89
26.99
18.13
29.17
29.00
9
6.605
P/E ratio (avg)x
15.09
12.99
11.86
12.41
12.69
12.88
11.20
11.30
10.60
10.97
33.57
11.20
12.14
54
6.986
EV/EBITx
28.15
32.63
31.63
36.21
37.42
38.65
36.84
35.94
37.38
39.68
37.10
37.38
36.53
41
6.98
FCF yield (avg)%
27.99
26.25
27.24
28.90
29.82
30.87
31.88
30.51
32.15
31.17
8.06
31.17
30.17
68
17.52
FCF margin%
6.63
9.45
8.12
8.66
6.23
8.03
7.14
8.21
9.04
11.42
13.89
8.21
8.16
13
0.976
FCF / Net incomex
1.947
2.073
2.121
2.294
2.441
2.784
2.835
2.901
3.197
3.535
0.409
2.901
2.613
79
27.48
ROIC%
23.40
22.45
21.10
21.56
23.94
24.78
25.31
25.04
26.53
28.53
21.70
25.31
24.36
38
9.27
Return on equity%
14.66
13.26
11.64
10.89
11.72
12.12
9.67
10.49
12.29
14.89
25.45
12.12
11.92
16
23.13
Return on assets%
5.25
3.43
1.66
0.40
0.40
0.40
0.40
0.48
2.55
4.97
19.54
0.48
1.07
56
1.15
EPS¥
3.06
3.02
3.34
3.65
3.39
3.19
3.53
3.90
4.34
4.42
1.26
5.41%
3.92%
—
20.21
EPS growth%
4.57
1.62
3.82
5.96
8.00
5.92
6.14
4.49
2.93
2.11
28.02
4.49
4.53
73
0.52
Bookvalue per sh¥
0.52
0.49
0.53
0.50
0.56
0.55
0.53
0.55
0.57
0.55
0.56
(0.41%)
1.03%
—
1.09
FCF per share¥
1.09
1.13
1.20
1.13
1.17
1.18
1.05
0.98
0.91
0.97
2.04
(3.62%)
(0.98%)
—
1.35
Dividend per sh¥
1.02
0.96
1.01
1.02
0.89
0.93
1.00
1.06
1.07
1.15
1.31
5.39%
1.59%
—
29.91
Div yield (avg)%
26.55
26.67
23.75
21.00
18.97
20.16
21.32
19.81
21.86
22.91
23.70
21.32
21.59
24
24.74
Payout ratio%
28.90
26.33
28.96
27.32
29.03
27.80
24.99
24.62
26.13
27.13
8.69
26.13
27.22
23
125.2
Shares (diluted)M
185.2
179.0
197.2
233.1
264.7
307.8
360.9
388.0
432.8
488.3
121.0
13.03%
9.86%
51
8.47
Buyback yield%
30.65
30.01
32.02
31.92
28.97
29.89
27.91
26.98
25.88
24.22
7.05
26.98
29.43
46
0.334
D/E ratiox
0.169
0.176
0.166
0.174
0.164
0.155
0.143
0.136
0.116
0.101
0.456
0.136
0.159
54
0.311
Enterprise value¥B
0.607
0.605
0.659
0.776
0.900
0.951
1.125
1.123
1.350
1.493
0.365
10.65%
10.40%
39
435.0
LT debt¥M
202.5
201.9
228.5
256.8
273.4
293.3
296.5
320.3
326.8
324.5
679.1
3.49%
4.60%
71
Revenue
¥1.226B
2.28%
1.00×
Cost of revenue
¥700.3M
1.91%
0.96×
Operating expenses
¥186.5M
3.43%
1.12×
Goodwill & intangibles
16.40%
Spread over hurdle
29.15%