0.174
Revenue¥B
2.834
3.036
3.196
3.307
3.391
3.607
3.794
4.021
4.174
4.447
0.193
5.57%
4.87%
42
10.77
Revenue growth%
26.61
28.55
28.36
28.68
27.96
27.90
26.06
25.39
27.29
24.58
15.22
26.06
27.60
21
29.69
Gross margin%
13.64
16.19
18.13
18.75
17.39
18.95
20.80
20.10
21.80
24.17
5.34
20.80
18.85
33
21.89
Operating margin%
17.88
19.32
21.70
21.65
24.56
25.31
26.57
25.13
22.84
25.06
21.41
25.13
23.70
11
18.67
Net margin%
13.67
14.73
14.27
14.41
15.26
14.54
14.48
11.65
9.60
7.58
18.48
11.65
14.34
76
12.75
P/E ratio (avg)x
38.00
41.12
41.73
45.35
53.29
56.60
57.82
58.33
70.21
84.47
26.19
58.33
54.94
9
15.60
EV/EBITx
38.86
39.66
41.08
39.41
43.90
47.44
48.86
54.18
53.63
49.31
32.15
49.31
45.67
15
22.19
FCF yield (avg)%
12.77
11.65
11.08
8.38
9.65
11.32
10.20
9.09
11.42
8.85
23.26
10.20
10.64
51
21.27
FCF margin%
8.31
10.23
10.88
10.84
10.18
9.75
8.95
6.02
4.32
5.94
10.72
6.02
9.35
64
0.819
FCF / Net incomex
1.990
2.376
2.406
2.343
2.593
2.847
3.325
3.485
4.034
4.689
0.346
3.485
2.720
53
14.43
ROIC%
13.74
15.25
14.11
14.65
13.79
15.67
16.78
19.77
17.12
19.52
24.23
17.12
15.46
17
20.10
Return on equity%
20.98
19.64
19.26
20.09
20.06
18.64
18.49
19.35
22.21
23.41
21.67
19.35
19.85
55
8.76
Return on assets%
18.75
17.60
18.39
19.29
22.18
22.44
24.35
23.52
25.90
26.11
20.15
24.35
22.31
32
1.39
EPS¥
1.64
1.41
1.43
1.23
1.20
1.20
1.18
1.24
1.08
1.07
1.56
(2.26%)
(5.58%)
—
29.99
EPS growth%
7.28
6.58
3.65
5.87
6.72
9.68
9.24
11.07
13.54
13.93
9.42
11.07
8.26
68
4.88
Bookvalue per sh¥
6.38
6.30
6.71
6.74
6.63
6.40
6.88
6.48
7.21
7.11
4.10
1.39%
1.34%
—
3.18
FCF per share¥
5.10
5.25
5.47
6.13
5.70
5.32
5.68
6.11
6.38
6.72
3.07
3.34%
3.53%
—
2.78
Dividend per sh¥
2.02
2.14
2.58
2.60
2.91
3.26
3.44
3.52
3.82
4.42
2.61
8.72%
9.22%
—
26.85
Div yield (avg)%
17.09
19.22
16.73
13.85
13.22
14.50
12.91
15.27
15.34
13.19
8.10
14.50
14.89
40
27.29
Payout ratio%
9.09
7.37
10.12
13.07
10.93
9.05
9.28
10.15
12.63
12.05
22.67
10.15
10.14
78
206.6
Shares (diluted)M
182.9
165.8
155.7
155.5
160.1
168.2
152.9
133.7
114.6
98.31
206.2
(9.29%)
(7.39%)
16
11.50
Buyback yield%
18.30
19.85
19.19
20.92
23.48
23.75
21.76
19.42
16.67
14.00
15.01
19.42
19.64
37
0.497
D/E ratiox
0.365
0.374
0.429
0.493
0.586
0.627
0.714
0.825
0.921
1.081
0.851
0.825
0.606
54
2.374
Enterprise value¥B
1.120
0.995
1.024
1.012
1.018
0.930
0.851
0.777
0.854
0.934
2.573
(1.71%)
(1.94%)
92
2.375
LT debt¥B
0.645
0.569
0.525
0.545
0.503
0.454
0.419
0.420
0.399
0.397
1.490
(4.62%)
(5.98%)
87
Revenue
¥4.447B
4.87%
1.00×
Cost of revenue
¥2.765B
5.03%
1.02×
Operating expenses
¥956.5M
4.96%
1.01×
Cash and investments
19.90%