1.467
Revenue¥B
1.536
1.614
1.634
1.670
1.712
1.725
1.755
1.819
1.922
1.957
1.535
2.71%
2.97%
45
5.34
Revenue growth%
5.56
5.78
5.41
4.31
7.13
5.46
3.78
4.58
2.24
0.63
20.23
3.78
4.99
65
21.06
Gross margin%
4.64
2.48
0.40
2.10
3.70
5.48
6.69
8.81
8.55
10.58
19.82
8.55
5.06
25
4.47
Operating margin%
22.78
25.49
28.30
27.26
24.70
24.92
23.33
25.36
27.17
27.75
28.86
25.36
25.43
7
21.24
Net margin%
11.85
12.34
11.75
8.92
6.52
5.46
6.51
5.49
4.92
5.74
8.36
5.49
6.51
38
10.77
P/E ratio (avg)x
41.12
40.26
46.67
46.46
54.80
57.73
67.34
68.46
71.98
79.94
15.88
68.46
56.26
28
28.22
EV/EBITx
29.65
31.79
29.42
29.63
32.46
29.76
27.02
24.53
24.37
23.87
21.28
24.53
29.53
18
14.48
FCF yield (avg)%
10.92
13.47
15.86
15.33
14.66
16.12
18.57
20.96
20.23
19.10
3.57
19.10
15.99
58
8.44
FCF margin%
0.47
0.40
0.40
0.40
2.38
1.42
0.40
1.29
0.40
0.40
23.27
0.40
0.40
78
0.431
FCF / Net incomex
2.112
2.200
2.466
2.524
2.731
2.981
3.390
3.624
3.356
3.821
0.152
3.390
2.856
47
23.30
ROIC%
22.93
24.30
21.91
23.08
21.32
21.00
18.38
20.08
19.38
16.65
24.77
19.38
21.16
10
17.21
Return on equity%
15.15
16.21
16.87
16.36
15.72
16.36
13.51
14.33
12.06
12.85
18.04
13.51
15.44
73
23.78
Return on assets%
3.83
4.57
7.37
8.92
10.04
9.75
6.88
6.05
5.60
8.51
18.44
6.88
7.13
71
1.12
EPS¥
1.07
1.27
1.53
1.75
1.80
2.13
2.43
2.64
2.72
2.68
1.24
8.24%
10.09%
—
16.07
EPS growth%
2.47
3.01
0.99
3.80
2.75
0.76
0.84
0.40
0.40
2.29
16.52
0.76
1.64
68
0.33
Bookvalue per sh¥
1.85
2.07
2.41
2.39
2.38
2.50
3.02
3.66
4.38
4.53
0.40
13.68%
10.86%
—
0.84
FCF per share¥
0.45
0.44
0.45
0.44
0.49
0.52
0.57
0.63
0.62
0.70
1.26
7.23%
3.90%
—
1.04
Dividend per sh¥
1.36
1.48
1.72
1.69
1.63
1.77
1.97
2.10
2.22
2.56
0.25
9.53%
6.24%
—
7.56
Div yield (avg)%
8.20
9.55
7.72
6.13
4.23
1.89
3.73
2.35
4.51
5.01
23.61
3.73
4.76
35
19.38
Payout ratio%
9.09
9.11
7.94
9.14
11.25
11.13
8.22
6.52
5.47
6.43
10.33
6.52
8.66
33
378.4
Shares (diluted)M
439.4
443.6
392.9
405.1
412.0
380.1
388.6
396.9
399.7
395.5
368.2
(0.82%)
(0.09%)
68
18.45
Buyback yield%
19.24
17.81
16.59
14.20
12.41
15.24
12.97
10.96
8.07
6.00
26.81
10.96
13.59
68
1.301
D/E ratiox
0.264
0.269
0.269
0.272
0.283
0.311
0.298
0.312
0.342
0.401
0.402
0.312
0.291
62
1.455
Enterprise value¥B
0.809
0.910
0.849
0.850
0.917
0.935
1.049
1.185
1.221
1.286
1.247
6.98%
4.89%
5
0.944
LT debt¥B
0.652
0.775
0.920
1.067
1.022
1.135
1.118
1.090
1.150
1.328
1.240
5.38%
7.58%
21
Revenue
¥1.957B
2.97%
1.00×
Cost of revenue
¥1.266B
2.79%
0.98×
Operating expenses
¥218.9M
3.93%
1.10×
Cash and investments
16.03%