1.327
Revenue¥B
1.306
1.344
1.343
1.343
1.360
1.374
1.408
1.428
1.443
1.498
1.456
1.96%
1.70%
85
2.54
Revenue growth%
24.04
22.66
23.80
25.75
24.23
26.53
23.88
25.12
22.59
23.12
9.84
23.88
23.96
33
21.92
Gross margin%
21.90
19.63
22.03
22.46
24.34
21.44
19.58
20.34
19.98
19.35
24.32
19.98
20.89
10
17.85
Operating margin%
8.63
8.04
10.76
12.63
10.10
11.73
10.24
12.55
14.01
13.58
14.05
12.55
11.25
29
2.98
Net margin%
31.59
31.87
30.07
29.44
30.39
29.96
32.66
33.74
34.74
37.31
9.64
33.74
31.73
83
30.12
P/E ratio (avg)x
40.02
41.75
48.32
54.23
62.57
57.75
66.62
68.57
66.34
66.87
18.04
66.62
60.16
48
24.74
EV/EBITx
17.01
15.23
14.77
14.21
15.42
14.20
14.62
15.74
17.48
18.57
19.71
15.74
15.33
39
4.10
FCF yield (avg)%
7.64
9.50
10.48
12.06
13.16
12.53
14.99
16.57
15.50
15.32
20.44
15.32
12.84
45
8.18
FCF margin%
9.58
9.13
10.89
11.46
12.82
13.41
11.59
14.15
11.40
13.24
3.20
13.24
11.53
28
0.544
FCF / Net incomex
0.775
0.770
0.720
0.700
0.695
0.763
0.766
0.873
0.882
0.875
0.895
0.873
0.768
70
8.66
ROIC%
24.42
22.26
23.86
24.29
21.75
21.63
21.76
20.08
17.70
20.40
21.34
20.40
21.76
61
9.83
Return on equity%
7.71
7.18
4.47
4.82
4.12
4.62
1.88
3.64
6.05
5.80
25.33
4.62
4.72
25
10.59
Return on assets%
26.24
27.25
25.17
22.30
22.28
23.94
26.45
29.44
29.52
28.01
5.70
28.01
26.34
40
0.70
EPS¥
1.08
1.17
1.09
1.04
1.19
1.34
1.47
1.55
1.68
1.86
0.75
9.23%
5.64%
—
24.55
EPS growth%
10.99
9.15
12.11
11.03
12.35
11.13
12.95
14.04
13.50
11.58
3.24
12.95
11.85
34
1.18
Bookvalue per sh¥
0.33
0.29
0.26
0.27
0.25
0.26
0.24
0.26
0.23
0.24
1.22
(0.68%)
(3.52%)
—
0.74
FCF per share¥
0.65
0.70
0.62
0.62
0.55
0.57
0.49
0.53
0.58
0.56
1.18
0.63%
(1.51%)
—
0.52
Dividend per sh¥
0.53
0.59
0.53
0.48
0.53
0.49
0.47
0.47
0.49
0.45
0.86
(3.50%)
(1.18%)
—
2.87
Div yield (avg)%
15.75
17.68
15.97
15.60
14.32
11.92
12.99
12.29
10.21
7.62
17.66
11.92
13.65
39
17.21
Payout ratio%
23.35
22.55
20.82
20.52
21.23
18.58
17.86
18.43
18.20
20.19
18.80
18.43
20.35
32
484.1
Shares (diluted)M
520.8
542.2
612.1
680.1
679.8
668.7
667.3
629.9
725.3
686.3
490.7
0.19%
3.95%
58
26.70
Buyback yield%
11.89
9.31
9.66
8.39
10.89
9.49
9.93
12.60
12.99
14.19
18.09
12.60
10.41
38
0.953
D/E ratiox
0.340
0.396
0.406
0.396
0.448
0.501
0.512
0.512
0.547
0.616
1.501
0.512
0.475
22
0.719
Enterprise value¥B
0.132
0.122
0.117
0.115
0.107
0.118
0.105
0.108
0.111
0.106
1.428
(0.19%)
(3.35%)
71
0.676
LT debt¥B
1.059
1.017
1.102
1.176
1.080
1.019
1.117
1.200
1.326
1.321
0.974
4.11%
2.53%
56
Revenue
¥1.498B
1.70%
1.00×
Cost of revenue
¥864.0M
1.95%
1.03×
Operating expenses
¥217.8M
0.93%
0.93×
Cash and investments
15.76%