19.04
Revenue¥B
25.83
25.36
25.24
24.84
24.54
24.61
25.09
24.65
24.83
24.63
20.20
0.08%
(0.29%)
35
7.75
Revenue growth%
26.91
28.36
27.57
30.24
31.58
33.27
32.76
35.40
37.44
35.37
3.14
35.37
32.17
26
10.04
Gross margin%
14.42
11.62
14.53
16.49
19.38
21.33
19.56
20.39
19.82
18.90
21.47
19.82
19.14
31
12.65
Operating margin%
18.23
19.31
21.23
21.11
22.11
22.35
24.84
21.89
24.76
25.11
28.34
24.76
22.00
46
29.99
Net margin%
21.22
20.31
20.79
19.14
20.49
18.35
17.04
18.93
16.20
16.79
15.83
17.04
19.03
46
22.31
P/E ratio (avg)x
20.25
17.72
18.32
16.94
15.93
15.10
15.36
14.61
13.98
12.22
15.31
14.61
15.64
84
7.049
EV/EBITx
12.37
12.46
11.88
12.40
12.87
12.38
12.69
12.71
12.20
12.91
7.722
12.69
12.43
95
13.05
FCF yield (avg)%
16.92
14.34
12.20
10.59
10.84
10.13
11.07
13.19
11.85
8.88
16.47
11.07
11.46
28
20.09
FCF margin%
29.51
30.40
29.36
28.11
29.41
32.01
31.47
32.08
32.14
32.56
10.60
32.08
30.93
45
0.736
FCF / Net incomex
0.975
0.917
0.872
0.890
1.026
1.162
1.145
1.123
1.206
1.293
0.359
1.162
1.075
92
25.50
ROIC%
27.38
24.43
22.05
20.73
19.52
22.40
22.86
24.26
25.55
25.56
4.88
24.26
23.56
48
4.39
Return on equity%
4.82
4.26
2.65
1.79
1.05
0.40
0.40
0.40
1.52
4.24
22.58
0.40
1.65
20
27.71
Return on assets%
29.45
31.66
30.24
32.90
33.10
32.87
32.99
34.19
32.61
31.75
12.66
32.87
32.74
13
0.42
EPS¥
0.57
0.59
0.58
0.59
0.59
0.53
0.59
0.56
0.51
0.51
0.47
(2.82%)
(0.63%)
—
5.96
EPS growth%
5.57
4.69
2.89
0.40
0.40
0.40
0.40
1.97
3.06
4.66
15.59
1.97
2.43
59
0.83
Bookvalue per sh¥
0.50
0.50
0.48
0.46
0.49
0.49
0.51
0.51
0.51
0.51
0.72
0.51%
(0.46%)
—
0.38
FCF per share¥
1.03
1.15
1.26
1.24
1.39
1.30
1.28
1.30
1.32
1.41
0.72
0.26%
3.11%
—
0.33
Dividend per sh¥
0.68
0.70
0.75
0.78
0.90
0.89
1.05
1.19
1.30
1.39
0.40
9.02%
8.86%
—
8.49
Div yield (avg)%
23.26
24.84
23.71
25.09
24.55
26.68
24.25
24.17
25.88
27.39
10.81
25.88
24.69
67
28.72
Payout ratio%
17.11
17.56
18.46
20.04
18.42
15.77
14.98
13.30
14.08
15.17
23.33
14.98
16.44
54
7.775
Shares (diluted)B
7.982
8.483
9.283
8.343
8.357
7.743
6.899
7.367
7.992
7.761
7.977
(1.47%)
(0.09%)
73
12.28
Buyback yield%
8.20
7.22
5.21
4.78
3.21
1.57
3.05
2.18
0.40
0.40
23.73
1.57
3.13
13
1.347
D/E ratiox
0.396
0.407
0.447
0.516
0.530
0.567
0.636
0.586
0.586
0.677
1.696
0.586
0.549
76
7.446
Enterprise value¥B
22.08
26.69
31.67
36.16
39.75
45.88
54.73
63.87
66.38
65.90
4.610
10.64%
12.95%
30
16.43
LT debt¥B
24.86
24.64
28.76
31.46
32.91
38.55
40.65
44.73
52.42
56.39
12.29
11.37%
8.98%
34
Revenue
¥24.63B
(0.29%)
1.00×
Cost of revenue
¥17.24B
(0.29%)
1.00×
Operating expenses
¥4.875B
(0.13%)
1.02×
Cash and investments
17.47%