0.863
Revenue¥B
1.374
1.408
1.439
1.441
1.471
1.464
1.456
1.459
1.493
1.546
0.944
1.00%
1.09%
75
3.30
Revenue growth%
20.87
22.60
23.24
20.37
22.36
22.22
23.74
25.14
23.71
24.64
7.78
23.74
22.92
88
11.20
Gross margin%
30.84
29.33
32.08
34.22
37.05
37.21
34.51
37.38
35.44
35.85
26.16
35.85
34.97
45
22.18
Operating margin%
14.05
11.16
10.09
8.90
9.76
9.90
11.85
12.21
14.70
15.96
13.40
12.21
11.50
10
13.20
Net margin%
15.92
18.40
16.43
16.82
15.68
13.31
12.41
13.25
12.23
9.70
27.63
12.41
14.49
84
35.75
P/E ratio (avg)x
32.09
36.10
42.54
42.40
47.08
55.34
66.09
71.07
76.77
81.67
14.38
71.07
51.21
8
10.42
EV/EBITx
12.35
12.60
12.21
13.27
13.65
15.23
16.74
16.61
18.52
16.57
33.86
16.61
14.44
61
2.20
FCF yield (avg)%
9.94
8.38
9.37
9.65
10.23
7.30
4.35
4.18
5.71
5.80
2.07
5.71
7.84
81
19.79
FCF margin%
15.99
16.75
19.03
21.32
21.20
21.30
21.91
20.27
17.45
18.46
26.69
20.27
19.65
86
0.660
FCF / Net incomex
1.629
1.663
1.829
2.109
2.389
2.698
2.894
3.227
3.582
4.149
0.518
3.227
2.543
41
28.26
ROIC%
23.30
25.67
23.28
26.05
28.57
30.40
27.96
26.36
25.94
23.61
14.86
26.36
25.99
55
13.18
Return on equity%
32.29
31.33
29.80
27.23
26.17
23.94
23.14
25.84
24.17
26.51
28.87
24.17
26.34
54
28.10
Return on assets%
2.91
2.98
1.51
0.40
0.40
0.40
0.40
1.46
2.08
1.22
19.21
1.22
1.34
17
7.13
EPS¥
8.13
7.50
8.63
8.15
9.27
10.40
11.77
11.63
12.56
14.20
7.88
8.90%
6.82%
—
8.10
EPS growth%
10.89
9.80
12.34
13.61
13.02
15.42
14.71
11.96
10.65
12.96
10.92
12.96
12.65
26
2.18
Bookvalue per sh¥
7.67
8.38
9.59
9.34
9.22
8.89
9.82
9.56
9.36
10.85
6.65
3.32%
4.89%
—
6.12
FCF per share¥
2.14
2.51
2.72
2.83
2.85
3.33
3.36
3.96
3.98
4.11
3.28
7.59%
7.05%
—
5.18
Dividend per sh¥
2.63
2.87
2.55
2.70
2.65
2.89
2.53
2.60
2.45
2.37
4.70
(2.20%)
(2.43%)
—
24.09
Div yield (avg)%
20.93
19.73
16.75
19.60
19.15
18.23
19.02
20.75
20.79
21.06
21.52
20.75
19.66
18
21.13
Payout ratio%
18.29
20.35
22.21
24.40
25.46
25.14
23.48
23.25
24.11
25.50
18.99
24.11
23.79
88
61.25
Shares (diluted)M
121.1
138.1
165.7
199.9
232.5
266.6
292.6
298.9
320.6
339.7
61.86
7.88%
12.04%
44
9.28
Buyback yield%
23.51
22.82
20.08
22.69
20.25
18.69
21.49
21.33
18.93
19.02
26.48
19.02
20.79
56
1.605
D/E ratiox
3.011
3.264
3.173
3.714
3.616
3.972
4.327
4.700
5.377
5.837
0.686
4.700
3.843
16
738.7
Enterprise value¥M
404.8
405.7
426.3
451.3
442.7
499.6
602.5
722.2
781.7
802.1
835.5
12.62%
8.44%
65
0.601
LT debt¥B
0.981
1.058
1.223
1.337
1.481
1.547
1.652
1.734
1.719
1.736
1.079
3.23%
5.82%
18
Revenue
¥1.546B
1.09%
1.00×
Cost of revenue
¥1.025B
0.99%
0.99×
Operating expenses
¥185.3M
1.31%
1.02×
Cash and investments
21.04%
Property and equipment
16.99%
Spread over hurdle
18.39%