0.734
Revenue¥B
0.708
0.754
0.789
0.813
0.849
0.905
0.931
0.967
1.023
1.047
0.808
4.30%
4.50%
38
26.23
Revenue growth%
26.24
25.21
24.46
24.22
21.68
21.65
24.59
24.12
26.42
26.27
16.81
24.59
24.53
92
26.28
Gross margin%
32.31
31.03
32.10
34.58
37.36
34.75
37.08
36.24
34.52
35.57
4.08
35.57
34.66
89
14.63
Operating margin%
24.11
26.38
24.40
25.95
28.16
29.66
30.16
32.17
31.90
31.48
5.79
31.48
28.91
39
23.69
Net margin%
9.53
11.63
10.35
12.43
15.11
12.66
11.05
11.88
13.13
12.75
16.81
12.66
12.15
31
30.11
P/E ratio (avg)x
3.959
4.217
4.075
4.212
4.361
4.168
4.317
4.502
4.906
4.290
11.28
4.317
4.253
92
27.10
EV/EBITx
40.00
44.03
48.44
57.76
60.43
64.03
66.73
71.03
82.87
97.76
16.39
71.03
62.23
14
6.88
FCF yield (avg)%
9.05
11.67
11.36
11.03
11.14
11.81
12.10
10.96
13.70
11.26
26.90
11.81
11.31
62
4.53
FCF margin%
31.27
30.02
28.24
29.73
26.74
28.88
28.19
27.64
28.27
25.84
3.22
28.19
28.25
29
0.723
FCF / Net incomex
1.678
1.524
1.593
1.788
1.811
1.690
1.867
1.994
1.939
1.880
1.242
1.880
1.800
11
19.19
ROIC%
7.02
5.91
8.52
6.69
5.66
3.47
6.19
4.75
1.97
0.40
12.54
3.47
5.79
47
10.85
Return on equity%
18.48
19.83
18.45
16.85
15.04
13.79
13.57
12.26
14.33
16.47
28.56
13.79
15.75
67
28.61
Return on assets%
26.10
26.87
27.73
29.81
32.15
34.79
33.81
35.86
36.88
36.58
9.26
35.86
32.98
35
0.86
EPS¥
0.75
0.67
0.63
0.56
0.60
0.60
0.55
0.56
0.53
0.55
0.93
(1.56%)
(3.57%)
—
27.88
EPS growth%
16.51
17.86
14.99
16.28
18.57
19.92
17.82
19.39
20.13
19.25
17.64
19.39
18.21
36
0.46
Bookvalue per sh¥
0.38
0.38
0.41
0.40
0.42
0.42
0.43
0.40
0.39
0.36
0.50
(3.11%)
(0.50%)
—
1.77
FCF per share¥
2.46
2.65
2.92
3.18
3.11
3.28
3.21
3.18
3.14
3.56
0.89
2.72%
4.38%
—
1.84
Dividend per sh¥
1.03
1.08
0.97
0.96
0.92
0.90
0.88
0.97
0.95
0.94
1.30
0.59%
(1.13%)
—
11.26
Div yield (avg)%
27.22
25.38
23.32
23.91
24.72
25.66
26.01
24.70
23.28
24.08
5.30
24.70
24.71
94
5.32
Payout ratio%
1.15
0.40
3.06
0.40
0.40
0.75
0.40
1.08
0.63
2.88
7.39
0.75
0.69
50
230.3
Shares (diluted)M
225.5
245.7
254.4
225.8
215.0
209.1
226.3
242.5
224.7
228.6
238.2
1.23%
0.56%
79
4.01
Buyback yield%
13.88
12.80
10.32
12.01
14.99
16.53
18.95
21.35
22.35
22.57
23.18
21.35
15.76
19
0.327
D/E ratiox
0.216
0.222
0.232
0.230
0.254
0.281
0.282
0.303
0.329
0.346
0.488
0.303
0.268
85
0.844
Enterprise value¥B
1.049
1.091
1.278
1.485
1.742
2.016
2.438
2.402
2.403
2.564
0.580
8.04%
9.29%
79
497.9
LT debt¥M
443.9
505.6
521.5
487.9
512.8
564.4
562.7
547.8
587.3
625.5
874.6
4.05%
3.32%
88
Revenue
¥1.047B
4.50%
1.00×
Cost of revenue
¥733.1M
4.50%
1.00×
Operating expenses
¥198.7M
4.79%
1.03×
Cash and investments
14.62%