0.621
Revenue¥B
0.837
0.919
1.000
1.071
1.149
1.269
1.405
1.519
1.675
1.783
0.654
9.19%
8.73%
18
8.72
Revenue growth%
23.36
23.03
20.12
22.11
20.65
18.24
17.29
18.34
19.60
18.27
10.91
18.27
19.86
53
3.36
Gross margin%
15.53
16.61
17.26
19.33
19.17
21.66
23.03
24.07
22.05
23.68
18.24
23.03
20.50
48
27.30
Operating margin%
27.32
26.48
26.11
25.48
26.04
26.97
29.51
29.86
29.32
31.57
16.51
29.51
27.15
25
9.11
Net margin%
26.45
25.94
25.27
24.37
25.76
27.60
25.42
27.20
28.78
29.66
17.12
27.60
26.19
12
17.05
P/E ratio (avg)x
38.09
38.84
42.53
38.54
40.97
38.69
41.63
43.63
41.41
38.43
15.85
41.41
39.90
21
19.79
EV/EBITx
51.03
53.99
56.13
55.92
55.53
59.43
64.04
72.71
79.22
90.26
30.24
72.71
57.78
41
7.84
FCF yield (avg)%
16.58
17.88
18.67
20.15
22.37
25.21
23.63
24.19
24.10
26.70
19.15
24.19
23.00
7
16.91
FCF margin%
25.11
27.27
30.10
28.03
25.61
25.98
25.03
25.76
25.35
25.62
16.44
25.62
25.69
39
1.422
FCF / Net incomex
0.782
0.874
0.989
0.990
1.063
1.218
1.353
1.244
1.378
1.330
1.603
1.330
1.140
87
28.75
ROIC%
24.65
25.21
24.17
23.11
24.28
23.67
24.79
26.13
25.82
24.49
12.12
24.79
24.57
11
23.04
Return on equity%
9.02
8.92
7.69
10.65
9.50
9.88
8.58
8.56
7.10
8.42
27.34
8.56
8.75
65
14.95
Return on assets%
8.44
5.90
6.68
9.05
10.57
8.03
7.80
10.16
9.28
8.60
20.19
8.60
8.52
21
1.81
EPS¥
0.84
0.91
0.93
0.81
0.76
0.75
0.75
0.64
0.65
0.70
1.93
(1.70%)
(3.41%)
—
19.27
EPS growth%
5.51
6.61
8.60
10.10
12.25
12.27
13.98
13.87
16.37
15.45
10.63
13.98
12.26
63
0.84
Bookvalue per sh¥
2.11
2.01
1.90
1.79
1.72
1.64
1.82
2.03
2.11
2.33
2.69
6.23%
1.81%
—
2.10
FCF per share¥
1.38
1.42
1.33
1.22
1.20
1.08
1.03
1.02
1.07
1.14
0.66
(0.92%)
(2.89%)
—
2.04
Dividend per sh¥
2.82
3.24
3.28
3.76
3.97
4.53
4.44
4.94
4.99
5.11
2.48
5.17%
6.63%
—
11.39
Div yield (avg)%
25.43
24.71
26.41
24.51
21.74
21.85
20.91
19.31
21.16
19.54
11.73
20.91
21.79
69
11.35
Payout ratio%
13.05
11.69
12.42
9.58
8.57
6.02
7.52
7.67
10.08
8.72
10.36
7.67
9.15
64
529.2
Shares (diluted)M
468.7
419.9
465.7
436.2
423.4
386.8
401.0
437.0
437.8
473.9
536.9
2.28%
(1.07%)
92
9.91
Buyback yield%
19.46
21.94
22.61
24.94
25.06
26.44
25.34
26.76
27.01
29.21
15.90
26.76
25.20
36
1.432
D/E ratiox
0.814
0.873
0.845
0.973
0.990
0.987
0.989
1.147
1.243
1.241
1.574
1.147
0.988
92
0.730
Enterprise value¥B
1.029
1.158
1.033
1.060
1.075
1.040
1.140
1.218
1.132
1.274
0.277
3.46%
2.12%
11
0.383
LT debt¥B
1.813
1.967
1.884
1.931
2.122
2.434
2.447
2.339
2.219
2.142
0.703
0.19%
2.75%
85
Revenue
¥1.783B
8.73%
1.00×
Cost of revenue
¥883.0M
8.99%
1.02×
Operating expenses
¥289.2M
8.06%
0.94×