0.433
Revenue¥B
0.744
0.791
0.848
0.897
0.974
1.051
1.105
1.165
1.252
1.341
0.468
6.60%
6.79%
74
12.91
Revenue growth%
21.83
23.64
26.22
28.87
30.88
32.68
35.21
32.93
31.63
33.84
25.02
32.93
31.25
18
4.41
Gross margin%
10.91
10.76
13.29
14.35
15.90
13.58
11.76
14.26
15.27
15.95
10.10
14.26
13.92
57
9.81
Operating margin%
13.43
13.05
10.13
9.52
11.51
10.04
10.40
7.84
6.53
3.95
14.14
7.84
10.09
80
27.56
Net margin%
25.89
23.93
24.12
24.46
25.43
25.90
27.98
26.61
24.25
23.40
16.12
25.90
24.94
21
6.888
P/E ratio (avg)x
37.30
35.32
38.40
43.79
47.34
54.62
58.46
62.11
62.76
72.79
10.85
62.11
50.98
39
6.850
EV/EBITx
25.94
24.41
22.34
24.91
28.29
31.12
31.52
31.63
30.96
30.34
8.384
31.12
29.31
65
10.61
FCF yield (avg)%
8.87
7.69
5.28
7.79
10.24
11.80
9.49
11.38
12.41
10.96
11.65
11.38
9.87
66
11.84
FCF margin%
13.23
11.35
9.38
9.34
7.09
6.88
5.29
6.05
3.36
1.05
19.31
5.29
6.99
47
1.419
FCF / Net incomex
0.627
0.608
0.702
0.706
0.667
0.782
0.889
0.971
1.052
1.151
0.158
0.971
0.744
20
29.01
ROIC%
7.85
4.98
7.15
5.85
7.07
9.17
9.87
10.40
8.86
9.56
15.19
9.56
8.35
47
20.03
Return on equity%
18.10
15.57
17.80
19.44
16.88
16.53
17.11
17.53
18.80
17.99
15.43
17.53
17.66
28
5.35
Return on assets%
17.95
19.59
21.10
20.73
18.09
18.28
16.06
16.56
16.32
13.83
7.07
16.32
18.02
76
6.62
EPS¥
2.17
2.45
2.47
2.96
3.37
3.77
4.28
4.79
5.04
4.97
7.07
8.07%
8.37%
—
23.78
EPS growth%
11.76
14.49
12.41
12.98
10.96
9.35
9.45
7.31
5.63
4.32
8.00
7.31
10.20
72
6.47
Bookvalue per sh¥
1.95
1.72
1.79
1.82
1.75
1.51
1.31
1.31
1.26
1.30
7.61
(5.81%)
(5.36%)
—
7.46
FCF per share¥
7.37
8.41
9.40
10.46
11.12
12.60
13.62
13.01
13.42
15.14
1.64
6.36%
8.58%
—
4.94
Dividend per sh¥
7.41
7.49
7.65
8.63
10.00
11.59
12.05
13.41
13.92
13.49
3.09
6.17%
5.72%
—
20.47
Div yield (avg)%
11.64
9.45
10.02
12.59
10.08
7.29
9.32
10.28
11.57
13.51
20.48
10.28
10.18
73
19.82
Payout ratio%
22.44
19.46
20.86
23.09
22.48
24.01
23.52
20.90
22.45
20.17
5.09
22.45
22.44
49
106.0
Shares (diluted)M
188.7
219.8
262.3
284.9
336.9
387.1
442.5
474.1
543.1
633.7
103.3
13.47%
14.21%
14
24.83
Buyback yield%
27.26
30.00
30.35
31.45
29.34
27.17
29.22
29.29
27.31
26.49
7.75
27.31
29.26
55
0.296
D/E ratiox
0.355
0.358
0.393
0.389
0.361
0.346
0.342
0.326
0.303
0.305
0.299
0.326
0.350
20
1.178
Enterprise value¥B
1.507
1.737
1.903
2.107
2.086
2.497
2.896
2.845
3.220
3.712
0.364
12.22%
10.25%
90
566.1
LT debt¥M
561.1
599.8
585.4
599.3
625.7
600.7
545.4
554.6
564.0
586.1
123.5
(1.30%)
0.71%
87
Revenue
¥1.341B
6.79%
1.00×
Cost of revenue
¥689.0M
6.53%
0.98×
Operating expenses
¥207.9M
7.22%
1.04×
Cash and investments
16.75%