0.764
Revenue¥B
1.126
1.138
1.125
1.112
1.098
1.109
1.114
1.132
1.124
1.100
0.832
0.03%
0.04%
21
25.02
Revenue growth%
0.68
0.69
0.40
0.77
0.40
0.57
0.40
0.49
0.40
0.78
4.04
0.49
0.53
82
9.63
Gross margin%
13.57
13.07
12.89
13.88
13.57
16.42
14.78
16.40
17.27
18.48
15.97
16.42
14.33
37
14.77
Operating margin%
9.84
10.80
9.80
8.81
10.27
8.11
10.96
12.69
14.42
14.50
26.94
12.69
10.53
86
7.93
Net margin%
3.06
5.23
3.22
3.64
1.41
0.40
0.40
2.65
3.86
2.13
18.78
2.13
2.86
46
21.31
P/E ratio (avg)x
15.61
16.23
15.06
17.28
17.66
17.58
19.73
20.67
23.75
22.85
27.97
20.67
17.62
10
6.866
EV/EBITx
19.21
20.14
18.63
16.62
15.11
13.97
12.40
11.19
12.06
11.99
11.16
12.06
14.54
79
15.59
FCF yield (avg)%
19.82
21.24
23.71
26.20
26.04
24.96
27.76
28.77
28.69
29.70
28.01
28.69
26.12
44
7.77
FCF margin%
14.25
11.64
13.96
16.77
19.61
22.04
22.46
25.16
22.76
21.85
20.06
22.46
20.73
27
1.759
FCF / Net incomex
1.347
1.360
1.230
1.322
1.231
1.167
1.169
1.124
1.222
1.228
1.442
1.169
1.229
84
2.60
ROIC%
20.10
20.69
23.14
22.77
23.94
25.78
26.76
28.33
25.97
25.60
9.03
25.97
24.77
90
13.54
Return on equity%
27.26
30.07
31.05
29.10
31.04
33.91
34.09
31.21
30.45
30.07
3.51
31.21
30.74
73
29.39
Return on assets%
22.12
23.72
24.03
21.22
23.47
24.22
24.80
24.30
24.88
25.22
7.05
24.80
24.13
22
0.65
EPS¥
0.60
0.68
0.63
0.59
0.55
0.52
0.55
0.54
0.57
0.58
0.67
1.12%
(1.04%)
—
22.47
EPS growth%
2.69
2.46
0.55
0.40
1.42
1.30
0.40
2.57
2.64
0.40
10.57
1.30
1.36
80
1.79
Bookvalue per sh¥
1.85
2.00
2.02
2.14
2.18
2.28
2.10
2.31
2.23
2.36
1.03
1.61%
2.05%
—
1.58
FCF per share¥
1.45
1.51
1.79
2.04
2.24
2.60
3.06
3.52
3.90
4.15
1.85
13.07%
11.43%
—
1.95
Dividend per sh¥
1.97
2.21
2.17
2.16
2.29
2.28
2.57
2.54
2.80
3.18
1.58
6.81%
5.48%
—
28.01
Div yield (avg)%
1.93
4.05
6.09
5.06
3.55
5.09
6.66
8.92
6.63
3.82
8.39
6.63
5.07
39
15.03
Payout ratio%
29.59
28.26
28.30
30.40
28.01
29.11
31.63
31.53
31.98
33.43
9.40
31.63
30.00
10
400.9
Shares (diluted)M
423.5
386.9
387.3
385.5
385.2
423.2
461.3
471.5
500.9
527.6
409.1
6.50%
1.82%
76
21.56
Buyback yield%
9.35
7.43
6.47
4.38
5.53
5.88
3.98
1.25
0.40
2.47
11.38
2.47
4.95
14
1.427
D/E ratiox
0.713
0.731
0.669
0.705
0.746
0.718
0.716
0.649
0.660
0.716
0.760
0.716
0.714
7
1.153
Enterprise value¥B
1.093
0.996
1.087
1.152
1.078
1.056
0.962
0.907
0.806
0.800
0.744
(5.78%)
(4.09%)
10
1.081
LT debt¥B
1.206
1.160
1.096
0.986
1.014
1.062
1.073
1.014
1.121
1.047
0.434
0.64%
(1.05%)
41
Revenue
¥1.100B
0.04%
1.00×
Cost of revenue
¥551.9M
0.01%
1.00×
Operating expenses
¥250.3M
(0.22%)
0.97×
Cash and investments
15.91%
Property and equipment
15.11%