0.559
Revenue¥B
0.585
0.609
0.652
0.700
0.736
0.791
0.853
0.918
0.989
1.058
0.581
7.53%
6.76%
35
2.53
Revenue growth%
5.16
5.88
3.16
3.90
1.24
0.55
0.40
0.68
0.40
0.40
19.21
0.40
0.96
49
17.92
Gross margin%
2.62
0.40
0.92
0.40
1.92
3.85
2.20
0.40
0.40
1.36
9.19
1.36
1.14
94
11.56
Operating margin%
7.46
6.96
6.25
4.89
5.39
3.94
4.34
6.78
7.91
9.43
25.07
6.78
6.52
69
13.14
Net margin%
8.71
5.96
3.87
6.73
7.00
9.18
9.16
7.72
7.58
6.87
22.77
7.72
7.29
18
6.197
P/E ratio (avg)x
32.74
33.69
38.69
44.46
43.32
42.70
43.21
41.85
43.51
51.35
35.58
43.21
42.96
59
19.97
EV/EBITx
39.95
38.79
41.15
42.19
45.63
51.59
52.50
50.35
50.37
57.07
35.70
51.59
47.99
88
18.96
FCF yield (avg)%
25.06
23.42
25.33
22.92
22.21
23.34
25.08
25.13
23.33
23.57
25.02
23.57
23.50
59
20.71
FCF margin%
7.06
9.94
12.27
12.17
9.18
10.15
12.75
12.12
13.91
12.66
25.54
12.66
12.14
15
1.016
FCF / Net incomex
1.209
1.144
1.262
1.292
1.332
1.369
1.509
1.627
1.483
1.503
1.281
1.503
1.350
28
8.04
ROIC%
21.74
24.02
21.68
21.18
23.74
23.90
23.16
23.19
24.71
24.72
5.27
23.90
23.47
79
11.03
Return on equity%
4.21
5.03
5.29
5.12
7.83
7.24
7.92
7.05
8.67
9.80
27.97
7.92
7.15
78
25.64
Return on assets%
33.09
35.13
37.06
36.65
37.21
38.56
40.90
38.76
39.89
42.39
6.08
39.89
37.89
67
1.72
EPS¥
1.85
2.01
1.90
1.69
1.71
1.61
1.54
1.57
1.41
1.23
1.90
(6.38%)
(4.64%)
—
15.76
EPS growth%
19.31
21.60
19.00
20.49
20.78
20.76
18.99
19.55
21.94
20.67
9.40
20.67
20.58
93
1.31
Bookvalue per sh¥
1.72
1.81
1.83
1.84
1.78
1.56
1.54
1.58
1.57
1.56
2.40
(2.63%)
(2.17%)
—
2.36
FCF per share¥
1.38
1.41
1.43
1.45
1.64
1.65
1.73
1.93
2.10
2.34
1.32
7.28%
6.80%
—
1.06
Dividend per sh¥
1.54
1.51
1.58
1.35
1.42
1.45
1.44
1.49
1.52
1.44
1.35
0.26%
(0.21%)
—
25.20
Div yield (avg)%
0.40
3.26
3.05
4.15
2.45
5.22
7.39
8.95
11.23
9.94
18.91
8.95
4.68
30
20.44
Payout ratio%
20.77
18.44
18.83
17.97
19.69
20.54
23.49
23.61
24.98
26.11
17.15
23.61
20.65
6
316.8
Shares (diluted)M
313.0
347.5
365.8
324.4
310.7
293.8
280.6
291.1
288.2
292.4
315.0
(1.21%)
(1.36%)
27
19.63
Buyback yield%
15.24
13.53
16.35
13.49
15.26
15.16
16.95
17.94
17.25
18.33
9.86
17.25
15.81
66
1.459
D/E ratiox
0.600
0.584
0.579
0.541
0.554
0.600
0.626
0.690
0.686
0.717
0.365
0.686
0.600
21
0.529
Enterprise value¥B
0.978
1.071
1.079
1.233
1.177
1.257
1.181
1.239
1.224
1.290
0.100
1.85%
3.05%
61
834.3
LT debt¥M
68.73
81.12
84.59
90.74
99.69
111.6
129.8
146.9
168.6
178.7
838.3
12.38%
11.77%
16
Revenue
¥1.058B
6.76%
1.00×
Cost of revenue
¥662.7M
6.58%
0.98×
Operating expenses
¥230.2M
7.01%
1.02×
Cash and investments
18.04%
Property and equipment
14.94%
Return on capital
103.29%
Spread over hurdle
97.09%