0.164
Revenue¥B
0.669
0.715
0.761
0.814
0.861
0.908
0.972
1.027
1.107
1.170
0.175
6.33%
6.67%
38
13.85
Revenue growth%
22.30
22.45
24.60
26.52
25.05
24.40
23.04
24.92
26.97
28.30
19.75
24.92
24.76
40
24.95
Gross margin%
19.50
16.66
19.45
21.86
19.58
21.69
20.52
20.70
22.54
25.48
26.41
21.69
20.61
31
15.51
Operating margin%
23.53
26.40
27.93
27.79
25.45
22.78
25.27
26.09
25.94
24.52
9.98
25.27
25.69
8
29.54
Net margin%
10.06
9.94
10.63
11.32
11.35
8.65
7.94
8.60
7.23
5.35
25.43
7.94
9.30
55
30.07
P/E ratio (avg)x
23.33
23.99
25.05
26.75
31.51
33.18
37.66
43.48
45.81
51.41
32.87
43.48
32.34
85
10.81
EV/EBITx
27.79
31.12
29.18
31.98
33.19
36.93
37.30
40.17
41.28
43.58
30.37
40.17
35.06
83
9.76
FCF yield (avg)%
1.64
3.81
6.27
5.20
5.84
6.09
7.59
9.06
8.80
5.83
10.91
7.59
5.96
42
23.05
FCF margin%
25.40
22.83
24.29
21.49
18.71
16.39
19.05
21.68
21.41
20.13
3.42
20.13
21.45
71
0.238
FCF / Net incomex
1.424
1.500
1.468
1.505
1.581
1.613
1.702
1.766
1.915
1.823
0.478
1.766
1.597
71
7.78
ROIC%
16.15
16.27
16.95
18.64
16.86
19.83
18.71
20.96
23.74
24.29
22.73
20.96
18.67
47
9.13
Return on equity%
5.98
8.59
10.78
11.92
12.87
12.96
15.09
17.61
18.03
17.62
9.42
17.61
12.91
7
17.08
Return on assets%
30.89
29.38
31.92
32.23
33.18
34.29
32.89
32.81
33.71
31.13
18.77
32.89
32.52
38
0.58
EPS¥
2.24
2.29
2.53
2.77
2.62
2.69
2.85
2.98
3.24
3.50
0.60
5.95%
5.76%
—
10.67
EPS growth%
21.89
20.99
22.00
24.81
23.33
25.59
24.33
21.94
21.96
20.52
29.71
21.96
21.98
15
0.82
Bookvalue per sh¥
1.30
1.35
1.27
1.28
1.17
1.28
1.15
1.22
1.34
1.47
1.46
4.65%
0.39%
—
0.92
FCF per share¥
3.41
3.80
3.98
4.36
4.47
4.85
4.91
5.12
5.21
6.02
0.76
6.15%
6.58%
—
1.73
Dividend per sh¥
2.28
2.56
2.73
2.58
2.80
2.74
2.71
3.16
3.36
3.92
1.78
6.99%
6.98%
—
23.83
Div yield (avg)%
10.96
9.71
10.86
12.86
12.87
10.20
10.27
12.93
10.64
12.12
13.98
10.64
10.91
67
9.93
Payout ratio%
16.58
14.27
14.17
14.00
14.80
17.03
18.83
17.53
18.15
18.34
15.92
18.15
16.80
61
106.6
Shares (diluted)M
144.2
167.1
174.8
177.6
200.9
199.4
236.2
282.1
316.4
320.2
103.3
9.77%
9.20%
36
27.93
Buyback yield%
9.22
10.92
13.56
14.44
12.23
14.59
15.42
15.92
18.45
17.74
7.09
15.92
14.52
41
0.844
D/E ratiox
1.560
1.459
1.392
1.328
1.300
1.223
1.349
1.235
1.260
1.358
1.228
1.260
1.338
41
430.9
Enterprise value¥M
468.5
448.9
487.7
544.1
619.5
589.6
540.2
527.0
541.0
512.5
85.77
(3.72%)
0.58%
13
0.711
LT debt¥B
0.785
0.735
0.778
0.821
0.926
1.062
1.151
1.327
1.218
1.257
0.530
6.31%
5.87%
30
Revenue
¥1.170B
6.67%
1.00×
Cost of revenue
¥753.6M
6.55%
0.99×
Operating expenses
¥264.3M
6.39%
0.97×
Cash and investments
21.85%