0.361
Revenue¥B
1.009
1.018
1.015
1.040
1.056
1.046
1.055
1.068
1.091
1.108
0.391
0.96%
0.79%
92
21.67
Revenue growth%
12.81
14.80
15.73
14.09
16.97
16.90
18.27
15.64
14.81
15.84
27.02
15.84
15.68
33
17.78
Gross margin%
17.47
16.41
18.38
16.67
16.62
18.41
19.73
20.06
19.76
22.57
29.02
19.76
18.40
52
9.23
Operating margin%
17.73
14.95
14.42
16.86
16.29
19.12
16.43
16.71
18.15
16.15
4.02
16.71
16.57
94
16.93
Net margin%
6.58
7.43
8.35
8.28
9.32
8.44
9.41
8.99
6.56
5.74
8.78
8.44
8.31
9
37.10
P/E ratio (avg)x
26.41
27.59
28.03
27.50
26.59
25.52
24.13
21.77
18.94
19.05
20.40
21.77
25.97
78
32.16
EV/EBITx
12.50
12.17
11.19
11.42
11.05
11.19
10.41
11.40
10.78
10.01
7.218
10.78
11.19
20
16.33
FCF yield (avg)%
3.79
3.68
2.87
2.56
4.97
4.59
6.32
6.00
8.69
7.88
28.32
6.32
4.78
23
27.60
FCF margin%
15.95
16.22
15.95
14.05
14.57
15.74
15.96
17.10
14.39
12.89
11.86
15.74
15.84
25
0.424
FCF / Net incomex
1.667
1.716
1.714
1.808
2.033
2.182
2.529
2.941
3.188
3.214
1.713
2.941
2.107
77
21.77
ROIC%
19.10
20.03
18.18
18.82
21.41
24.00
22.48
25.37
24.37
21.89
8.02
24.00
21.65
52
11.22
Return on equity%
20.38
20.16
18.73
18.61
18.90
20.56
20.39
22.43
22.66
23.46
26.25
22.43
20.39
11
12.24
Return on assets%
26.12
23.13
24.51
24.65
24.59
22.33
22.21
20.41
22.26
24.15
21.71
22.26
23.64
43
0.87
EPS¥
1.90
1.89
1.90
2.19
2.39
2.41
2.32
2.66
2.74
2.67
0.94
2.22%
2.97%
—
11.87
EPS growth%
15.49
16.50
15.51
18.34
18.99
18.83
16.84
18.09
20.33
22.35
9.32
18.83
18.22
25
1.03
Bookvalue per sh¥
1.42
1.65
1.86
1.96
1.98
2.27
2.22
2.28
2.57
2.87
1.07
7.74%
7.67%
—
0.59
FCF per share¥
0.77
0.77
0.73
0.81
0.71
0.76
0.70
0.70
0.66
0.71
1.39
0.05%
(1.50%)
—
0.87
Dividend per sh¥
1.41
1.38
1.51
1.63
1.62
1.54
1.52
1.66
1.65
1.46
0.44
(2.08%)
(0.16%)
—
9.67
Div yield (avg)%
18.81
20.81
21.49
20.37
18.72
16.66
17.44
17.14
18.70
15.74
16.46
17.14
18.71
16
23.87
Payout ratio%
30.37
28.58
28.68
26.40
25.49
26.40
28.73
25.86
25.47
25.27
10.32
25.86
26.40
33
220.1
Shares (diluted)M
285.2
281.4
261.8
269.7
254.4
254.2
279.4
255.1
261.1
252.1
211.8
(0.18%)
(0.33%)
8
27.08
Buyback yield%
17.99
15.58
16.29
14.50
12.77
10.52
11.55
10.33
12.31
14.65
4.18
11.55
13.63
69
0.393
D/E ratiox
0.324
0.315
0.286
0.310
0.346
0.372
0.363
0.384
0.422
0.383
0.702
0.383
0.354
26
0.181
Enterprise value¥B
1.062
1.014
0.970
1.037
1.023
0.953
1.031
1.151
1.232
1.263
0.729
4.31%
2.35%
27
0.223
LT debt¥B
0.964
1.151
1.348
1.603
1.641
1.756
2.020
2.288
2.528
2.863
0.842
11.78%
12.66%
22
Revenue
¥1.108B
0.79%
1.00×
Cost of revenue
¥689.9M
0.65%
0.99×
Operating expenses
¥245.2M
0.96%
1.02×
Goodwill & intangibles
18.28%