0.801
Revenue¥B
1.205
1.228
1.290
1.310
1.352
1.413
1.439
1.468
1.524
1.577
0.851
3.12%
2.91%
87
18.00
Revenue growth%
22.98
25.23
24.06
25.09
26.00
23.36
22.31
21.73
23.49
21.06
26.33
22.31
23.42
10
18.60
Gross margin%
15.70
14.85
13.22
10.62
12.46
12.98
11.40
11.03
9.40
7.85
15.06
11.03
11.93
61
21.52
Operating margin%
12.52
12.47
11.10
11.61
9.11
7.36
7.41
5.26
7.71
6.89
6.68
7.36
8.41
15
9.36
Net margin%
13.44
15.30
12.61
11.41
13.05
13.05
11.15
10.08
9.98
8.05
19.95
10.08
12.01
42
37.39
P/E ratio (avg)x
16.46
17.11
17.05
16.54
15.53
15.58
17.55
19.84
19.28
20.91
34.13
19.28
17.08
73
29.62
EV/EBITx
32.42
35.30
34.69
33.58
38.70
39.46
42.04
45.75
47.76
47.67
9.534
45.75
39.08
87
20.81
FCF yield (avg)%
9.21
11.66
9.99
7.48
9.31
10.39
13.37
12.21
12.72
11.88
25.00
12.21
11.02
10
26.21
FCF margin%
13.15
15.56
18.15
21.05
18.57
15.97
14.27
17.27
19.20
20.32
13.62
17.27
17.71
47
0.637
FCF / Net incomex
0.866
0.925
0.811
0.787
0.836
0.896
0.971
1.014
1.025
1.037
0.408
1.014
0.910
76
26.88
ROIC%
17.86
17.25
14.38
14.77
11.99
9.77
8.29
9.95
11.49
13.18
25.55
9.95
12.58
74
2.46
Return on equity%
17.71
20.09
18.63
15.86
13.22
11.14
9.31
10.57
11.43
10.01
25.83
10.57
12.32
35
18.58
Return on assets%
4.80
6.40
5.68
8.19
8.32
10.13
9.37
11.53
13.22
14.62
24.32
11.53
8.85
32
2.09
EPS¥
3.80
4.28
5.20
5.90
6.66
7.38
8.35
9.54
11.21
11.49
2.19
11.54%
11.67%
—
28.81
EPS growth%
20.87
20.38
22.63
23.89
22.69
23.57
20.82
21.05
22.50
20.82
3.21
21.05
21.78
13
4.55
Bookvalue per sh¥
3.41
3.47
3.73
3.71
3.63
3.48
3.69
3.95
3.60
3.90
3.71
1.43%
1.44%
—
3.84
FCF per share¥
4.62
4.87
5.29
5.17
5.78
6.60
6.04
6.66
6.43
7.34
2.56
4.88%
5.10%
—
0.84
Dividend per sh¥
2.86
3.13
2.90
2.68
2.80
2.95
3.18
3.48
3.34
3.42
4.54
4.12%
1.67%
—
17.40
Div yield (avg)%
25.70
26.63
25.76
26.87
29.36
28.34
30.40
33.10
31.02
32.74
16.58
31.02
28.85
64
14.20
Payout ratio%
23.74
25.97
22.98
25.31
25.68
27.38
27.91
29.70
28.98
26.03
28.47
27.91
26.00
32
149.8
Shares (diluted)M
202.5
225.3
252.3
249.5
249.9
273.6
267.7
256.7
286.8
325.1
143.2
5.40%
4.42%
41
5.28
Buyback yield%
11.32
13.63
11.64
13.16
16.14
18.84
20.39
23.19
24.64
27.42
18.57
23.19
17.49
89
0.989
D/E ratiox
0.432
0.447
0.459
0.439
0.413
0.420
0.456
0.457
0.482
0.559
0.991
0.457
0.452
93
1.762
Enterprise value¥B
0.717
0.708
0.766
0.874
0.814
0.872
0.912
1.022
0.947
0.855
1.173
0.98%
1.81%
39
0.228
LT debt¥B
0.170
0.178
0.171
0.183
0.198
0.176
0.156
0.161
0.157
0.150
1.254
(5.44%)
(2.71%)
5
Revenue
¥1.577B
2.91%
1.00×
Cost of revenue
¥775.4M
3.07%
1.02×
Operating expenses
¥314.9M
2.43%
0.95×
Goodwill & intangibles
19.73%
Cash and investments
14.10%