0.145
Revenue¥B
3.864
3.794
3.895
3.897
3.976
3.957
3.922
3.951
4.064
4.048
0.155
0.36%
0.77%
6
4.60
Revenue growth%
13.37
15.34
16.60
19.35
19.53
16.74
14.99
15.24
18.03
15.33
24.52
15.33
15.97
11
16.59
Gross margin%
17.00
19.72
18.55
18.50
19.33
21.70
23.05
25.15
24.78
22.15
4.18
23.05
20.71
89
20.11
Operating margin%
4.86
3.01
0.40
0.40
0.40
2.33
0.40
0.40
0.40
2.10
9.63
0.40
0.40
60
19.45
Net margin%
22.38
19.91
21.61
22.35
22.86
25.51
23.16
25.41
24.67
23.95
19.69
24.67
23.01
44
30.34
P/E ratio (avg)x
12.64
12.91
12.39
10.62
10.35
11.26
10.44
10.90
10.71
10.04
27.57
10.71
10.80
75
19.36
EV/EBITx
32.69
31.94
36.94
43.65
44.25
48.42
52.74
60.20
68.27
78.02
21.83
60.20
46.33
22
16.06
FCF yield (avg)%
18.56
20.45
22.10
21.17
21.37
18.77
21.66
19.80
19.88
21.31
29.62
19.88
20.81
58
29.18
FCF margin%
19.87
18.09
20.82
21.88
22.08
20.51
19.78
21.08
20.91
23.38
6.95
20.91
20.86
84
0.407
FCF / Net incomex
1.165
1.356
1.337
1.551
1.656
1.717
1.648
1.871
2.031
1.999
0.551
1.871
1.652
22
16.30
ROIC%
4.40
6.03
8.58
11.28
9.46
9.72
12.47
10.56
9.85
7.16
25.84
9.85
9.59
93
7.19
Return on equity%
27.91
26.21
28.23
30.84
29.17
31.28
31.13
31.38
30.94
30.49
19.36
31.13
30.67
5
7.73
Return on assets%
9.98
12.93
10.89
9.02
6.95
9.78
9.81
10.66
8.98
10.84
13.53
9.81
9.90
81
0.14
EPS¥
0.64
0.63
0.58
0.55
0.57
0.53
0.53
0.46
0.44
0.45
0.15
(4.74%)
(3.31%)
—
5.68
EPS growth%
14.53
14.58
15.04
14.32
11.53
9.39
7.56
8.40
10.27
9.53
19.37
9.39
10.90
46
0.97
Bookvalue per sh¥
0.16
0.15
0.18
0.20
0.22
0.25
0.28
0.26
0.29
0.32
0.15
7.18%
6.98%
—
0.69
FCF per share¥
0.84
0.88
0.91
1.01
1.16
1.21
1.32
1.43
1.49
1.70
0.90
7.82%
8.67%
—
0.31
Dividend per sh¥
1.39
1.57
1.56
1.74
1.97
1.99
1.99
2.10
2.02
1.91
0.51
(0.61%)
4.83%
—
20.94
Div yield (avg)%
14.78
12.23
13.16
15.06
12.20
14.96
13.19
10.58
12.50
12.00
2.45
12.50
12.83
40
11.89
Payout ratio%
28.20
27.15
25.93
26.19
28.28
28.21
29.17
29.26
31.54
32.78
22.91
29.26
28.25
77
1.975
Shares (diluted)B
2.745
2.689
2.550
2.798
3.027
3.151
3.618
3.343
3.425
3.784
1.932
4.57%
3.23%
44
10.04
Buyback yield%
27.49
26.67
28.40
25.58
23.26
24.32
27.26
25.47
22.69
23.25
4.80
24.32
25.52
60
0.681
D/E ratiox
1.247
1.407
1.533
1.419
1.554
1.517
1.480
1.553
1.722
1.672
0.915
1.553
1.525
76
0.327
Enterprise value¥B
3.148
3.265
3.239
3.492
3.290
3.243
2.981
2.556
2.411
2.296
0.558
(6.94%)
(2.67%)
95
1.127
LT debt¥B
1.491
1.399
1.406
1.317
1.346
1.468
1.473
1.563
1.546
1.527
0.396
2.56%
1.47%
12
Revenue
¥4.048B
0.77%
1.00×
Cost of revenue
¥2.040B
1.09%
1.03×
Operating expenses
¥817.7M
0.30%
0.95×
Cash and investments
17.01%