0.891
Revenue¥B
0.716
0.748
0.791
0.810
0.856
0.905
0.955
1.015
1.031
1.047
0.933
4.11%
4.25%
27
13.08
Revenue growth%
32.10
29.48
29.05
30.84
29.01
31.87
30.22
32.71
34.58
35.56
4.50
32.71
31.35
13
8.44
Gross margin%
13.81
13.62
14.81
16.34
18.38
19.78
19.50
20.31
21.58
23.64
22.23
20.31
18.94
75
8.94
Operating margin%
3.99
1.10
0.40
2.82
1.12
0.40
0.40
0.85
3.01
2.22
29.46
0.85
1.11
77
25.44
Net margin%
25.04
26.76
25.40
26.57
23.82
20.91
20.44
20.81
18.05
20.42
11.90
20.44
22.36
85
17.81
P/E ratio (avg)x
53.68
51.49
54.38
60.08
66.23
67.71
76.55
83.26
87.87
90.61
24.59
83.26
66.97
63
26.83
EV/EBITx
10.13
9.517
8.329
9.110
8.293
9.006
9.041
9.540
9.830
10.13
23.27
9.540
9.313
61
5.66
FCF yield (avg)%
26.35
28.76
30.62
30.81
27.98
25.01
26.53
24.26
25.63
27.66
29.03
25.63
27.10
90
13.51
FCF margin%
24.11
24.82
24.45
25.63
27.60
30.49
31.04
33.82
33.01
30.62
23.62
31.04
29.04
61
1.089
FCF / Net incomex
0.472
0.476
0.493
0.555
0.563
0.580
0.537
0.529
0.589
0.552
0.866
0.552
0.545
35
22.13
ROIC%
25.83
24.37
24.92
23.69
20.88
20.09
21.74
22.77
25.34
27.86
16.97
22.77
24.03
54
13.23
Return on equity%
14.51
15.94
16.35
15.61
16.64
15.95
15.63
18.53
20.18
22.55
4.32
18.53
16.15
32
9.88
Return on assets%
0.40
0.40
0.40
1.91
4.63
2.64
3.40
3.08
0.69
0.40
14.71
2.64
1.30
20
3.27
EPS¥
5.52
5.54
5.39
5.36
5.27
5.99
6.18
6.66
6.33
6.40
3.65
3.98%
1.87%
—
22.10
EPS growth%
22.60
21.69
19.95
21.19
22.61
21.85
22.55
20.52
17.94
16.65
15.51
20.52
21.44
60
0.96
Bookvalue per sh¥
4.16
3.60
3.18
3.44
3.61
3.15
2.82
2.52
2.22
2.41
1.71
(7.77%)
(6.57%)
—
5.25
FCF per share¥
3.76
3.36
2.89
2.88
3.04
3.17
3.17
3.31
3.04
2.85
1.75
(1.26%)
(3.09%)
—
6.14
Dividend per sh¥
3.51
3.23
3.56
3.80
3.92
4.03
4.21
4.10
3.81
3.83
2.23
(0.45%)
0.61%
—
17.18
Div yield (avg)%
1.68
2.48
1.04
3.62
1.33
0.40
0.40
2.25
0.59
0.40
23.10
0.40
1.18
8
29.78
Payout ratio%
28.84
28.47
26.56
28.00
27.79
28.84
26.70
25.38
27.39
29.24
9.25
27.39
27.89
94
145.9
Shares (diluted)M
162.7
160.1
160.1
178.2
204.0
210.0
244.4
271.4
284.7
270.7
153.9
5.82%
5.10%
45
12.25
Buyback yield%
14.37
14.89
17.67
18.51
15.80
13.66
15.35
18.15
19.49
19.19
20.37
18.15
16.73
26
0.237
D/E ratiox
1.417
1.395
1.277
1.352
1.469
1.633
1.711
1.929
2.155
2.105
0.157
1.929
1.551
23
0.260
Enterprise value¥B
1.022
1.175
1.283
1.322
1.585
1.567
1.717
1.847
1.812
1.783
0.249
2.38%
6.80%
67
959.5
LT debt¥M
686.8
650.3
724.9
700.0
731.8
691.7
755.5
833.1
820.6
867.1
266.2
3.45%
3.45%
68
Revenue
¥1.047B
4.25%
1.00×
Cost of revenue
¥598.4M
4.29%
1.00×
Operating expenses
¥145.4M
4.07%
0.98×
Cash and investments
19.58%
Property and equipment
17.86%
Spread over hurdle
76.20%