0.236
Revenue¥B
1.334
1.389
1.408
1.442
1.462
1.499
1.534
1.596
1.646
1.716
0.248
3.25%
2.84%
11
13.57
Revenue growth%
12.09
13.77
14.40
14.92
12.86
13.96
12.47
11.63
13.06
13.21
29.48
13.06
13.13
32
17.69
Gross margin%
30.78
28.16
29.82
32.66
35.20
37.74
34.75
32.00
34.28
32.40
17.65
34.28
32.53
41
29.30
Operating margin%
21.13
22.05
24.13
21.51
22.56
24.95
27.22
28.40
27.66
27.30
27.48
27.30
24.54
27
13.61
Net margin%
28.50
29.81
26.99
25.50
22.68
22.13
21.00
23.63
22.25
20.97
16.15
22.13
23.15
14
15.12
P/E ratio (avg)x
19.46
17.57
16.57
16.81
14.79
15.42
14.29
12.48
12.93
13.46
7.124
13.46
15.11
6
19.13
EV/EBITx
11.24
11.50
13.09
14.71
15.96
16.29
16.29
17.42
18.78
21.61
36.58
17.42
16.12
25
5.36
FCF yield (avg)%
3.98
6.39
8.08
10.76
8.87
8.37
9.00
7.14
6.23
3.60
6.96
7.14
7.61
49
22.58
FCF margin%
23.93
22.41
23.36
25.10
24.68
21.94
20.87
20.67
18.94
19.81
24.68
20.67
22.18
93
0.788
FCF / Net incomex
1.435
1.393
1.447
1.479
1.595
1.419
1.316
1.112
1.161
1.225
0.436
1.225
1.406
41
29.34
ROIC%
30.04
29.76
27.29
27.57
27.72
26.54
25.42
26.69
25.37
22.69
16.84
25.42
26.99
19
20.75
Return on equity%
25.97
27.09
24.91
26.32
28.23
26.55
24.72
25.18
22.32
22.74
2.94
24.72
25.58
86
18.06
Return on assets%
23.84
24.18
26.61
24.14
25.06
27.36
27.39
28.21
27.68
28.53
9.22
27.68
26.98
51
0.77
EPS¥
1.51
1.67
1.68
1.82
1.99
2.11
2.18
2.37
2.76
2.66
0.82
5.97%
7.27%
—
2.17
EPS growth%
18.84
18.36
15.53
15.20
17.30
15.83
13.87
13.36
14.68
12.40
10.18
13.87
15.36
13
2.50
Bookvalue per sh¥
1.57
1.65
1.60
1.50
1.43
1.46
1.43
1.25
1.24
1.05
2.88
(6.05%)
(3.35%)
—
2.27
FCF per share¥
1.47
1.53
1.77
1.94
2.11
2.46
2.85
3.34
3.76
4.05
0.44
13.97%
11.03%
—
0.43
Dividend per sh¥
0.77
0.73
0.66
0.71
0.72
0.77
0.80
0.83
0.83
0.81
2.03
2.51%
0.83%
—
26.10
Div yield (avg)%
16.08
17.61
19.17
20.76
18.77
17.92
17.12
15.18
15.61
12.62
2.02
15.61
17.36
70
17.16
Payout ratio%
21.84
22.40
21.16
20.22
22.28
20.37
20.65
20.56
18.36
16.55
2.68
20.37
20.60
86
365.2
Shares (diluted)M
316.7
351.5
307.8
323.2
314.4
291.6
267.6
273.2
281.8
260.5
365.9
(3.69%)
(2.93%)
62
27.05
Buyback yield%
3.45
5.93
4.07
3.30
5.28
5.86
6.35
5.42
4.89
4.18
2.50
5.42
5.08
45
0.780
D/E ratiox
1.762
1.652
1.742
1.965
1.975
2.041
2.244
2.465
2.416
2.365
0.288
2.365
2.008
15
0.321
Enterprise value¥B
0.496
0.484
0.538
0.584
0.593
0.621
0.725
0.698
0.816
0.962
1.101
10.15%
6.97%
25
0.373
LT debt¥B
1.402
1.356
1.331
1.375
1.322
1.309
1.253
1.228
1.180
1.302
1.077
(0.30%)
(1.27%)
36
Revenue
¥1.716B
2.84%
1.00×
Cost of revenue
¥917.5M
2.90%
1.01×
Operating expenses
¥399.6M
2.45%
0.96×
Cash and investments
14.98%