0.906
Revenue¥B
0.914
0.936
0.959
1.013
1.054
1.117
1.179
1.228
1.282
1.351
0.946
5.09%
4.48%
61
27.49
Revenue growth%
15.79
15.18
15.50
15.51
17.38
14.72
13.79
13.09
11.53
13.09
9.69
13.09
14.95
19
6.41
Gross margin%
19.39
17.41
16.57
14.88
13.09
11.07
9.51
11.17
10.18
8.11
26.15
10.18
12.13
92
13.91
Operating margin%
36.42
39.39
37.44
39.91
40.94
38.82
37.71
38.65
39.97
42.10
28.05
38.82
39.11
48
15.37
Net margin%
14.11
15.85
13.17
13.78
15.07
17.83
16.85
16.55
16.76
15.53
22.47
16.76
15.69
32
28.90
P/E ratio (avg)x
23.60
23.40
22.33
19.57
16.86
17.45
16.30
17.10
17.06
18.11
20.71
17.10
17.78
85
34.25
EV/EBITx
19.35
17.44
16.14
15.51
15.75
15.89
15.82
16.66
15.33
14.64
16.62
15.82
15.85
16
16.11
FCF yield (avg)%
14.40
16.30
18.77
20.24
20.83
19.46
19.97
20.26
18.64
16.95
14.34
19.46
19.11
53
23.70
FCF margin%
9.92
8.81
8.30
10.55
13.05
12.33
12.54
9.94
12.04
12.17
27.94
12.17
11.29
41
0.101
FCF / Net incomex
0.312
0.365
0.413
0.439
0.443
0.507
0.532
0.521
0.519
0.597
0.849
0.521
0.475
86
26.44
ROIC%
18.38
17.32
19.06
17.10
20.08
17.79
15.89
15.37
16.88
16.69
22.35
16.69
17.21
46
10.83
Return on equity%
1.98
1.94
1.97
4.55
5.25
2.78
3.32
0.66
0.99
2.90
6.08
2.78
2.38
23
19.49
Return on assets%
27.04
28.68
28.27
25.61
28.24
28.96
27.57
28.20
26.68
28.02
14.20
28.02
28.11
10
27.37
EPS¥
52.74
56.04
64.21
72.51
76.89
76.19
72.43
70.33
72.13
76.46
28.91
(0.11%)
4.98%
—
16.15
EPS growth%
1.96
0.40
2.24
0.40
0.40
0.52
0.40
0.40
0.40
2.58
2.70
0.40
0.40
44
37.58
Bookvalue per sh¥
40.34
37.90
38.57
42.42
41.20
45.74
51.87
54.97
51.11
57.33
24.07
6.83%
4.42%
—
27.60
FCF per share¥
34.32
36.38
37.25
38.99
37.53
37.41
36.68
39.42
36.28
35.37
21.11
(1.18%)
0.66%
—
37.58
Dividend per sh¥
13.82
13.17
13.79
13.36
11.79
11.82
10.95
10.87
10.37
9.27
7.64
(4.70%)
(2.93%)
—
3.63
Div yield (avg)%
11.75
9.35
7.17
8.31
8.48
9.59
9.87
12.16
9.41
7.56
25.71
9.59
9.38
53
29.62
Payout ratio%
11.98
9.25
9.24
6.47
4.17
5.46
3.76
2.89
4.71
5.88
16.54
4.71
5.67
77
21.23
Shares (diluted)M
30.06
32.92
30.93
34.05
36.94
41.32
42.47
47.86
50.56
52.18
21.75
7.15%
6.53%
75
22.62
Buyback yield%
16.05
16.09
15.53
14.13
14.03
15.99
13.13
13.00
15.67
18.20
14.30
15.67
15.60
70
0.219
D/E ratiox
1.553
1.397
1.476
1.516
1.435
1.369
1.222
1.327
1.437
1.480
1.209
1.369
1.436
94
1.765
Enterprise value¥B
0.717
0.766
0.776
0.774
0.799
0.833
0.917
0.928
0.978
0.934
1.526
3.19%
2.26%
61
0.094
LT debt¥B
0.260
0.295
0.329
0.311
0.342
0.368
0.397
0.443
0.451
0.512
1.767
8.41%
6.59%
65
Revenue
¥1.351B
4.48%
1.00×
Cost of revenue
¥775.2M
4.69%
1.02×
Operating expenses
¥163.1M
5.12%
1.06×
Cash and investments
21.02%
Goodwill & intangibles
18.28%