0.997
Revenue¥B
0.429
0.471
0.520
0.550
0.583
0.639
0.696
0.742
0.796
0.863
1.101
8.16%
7.99%
79
23.55
Revenue growth%
16.02
15.73
15.22
17.06
15.72
17.31
17.71
17.34
18.64
21.01
10.52
17.71
17.19
27
7.25
Gross margin%
0.44
1.14
0.40
0.40
0.40
0.40
0.40
0.40
1.45
4.19
15.94
0.40
0.40
46
17.89
Operating margin%
6.47
8.63
7.52
6.11
4.07
3.50
5.51
4.65
1.86
4.02
20.91
4.02
5.08
91
4.86
Net margin%
9.90
8.98
7.86
5.25
7.96
9.41
7.96
6.79
7.69
7.72
19.16
7.72
7.91
49
15.99
P/E ratio (avg)x
25.68
24.16
24.70
23.04
21.56
20.59
18.78
19.58
20.49
18.36
35.47
19.58
21.07
62
12.55
EV/EBITx
15.88
15.16
15.71
14.99
15.55
16.88
18.93
17.11
15.92
16.73
12.46
16.88
15.90
12
25.26
FCF yield (avg)%
9.16
10.71
9.95
9.39
8.05
9.64
9.91
12.03
10.84
8.89
14.61
9.91
9.78
14
13.45
FCF margin%
16.32
14.85
17.38
19.22
18.50
16.70
14.89
12.55
10.24
7.46
16.02
12.55
15.60
13
1.025
FCF / Net incomex
0.337
0.392
0.401
0.456
0.470
0.482
0.499
0.597
0.642
0.647
0.274
0.597
0.476
49
24.43
ROIC%
25.50
26.12
23.47
23.46
25.29
23.75
25.89
28.72
25.87
24.07
23.95
25.87
25.39
36
3.25
Return on equity%
25.25
22.38
24.49
27.35
24.37
26.18
25.85
24.16
21.84
21.10
4.54
24.16
24.43
76
25.27
Return on assets%
24.79
23.69
25.21
23.23
22.82
23.52
26.33
28.03
27.29
26.45
17.21
26.45
25.00
43
0.49
EPS¥
0.87
0.95
1.07
1.25
1.39
1.60
1.70
1.73
1.81
1.96
0.52
7.08%
8.39%
—
15.54
EPS growth%
27.78
28.07
27.62
26.69
27.98
26.49
27.46
27.10
24.37
21.90
7.31
26.49
27.28
55
0.44
Bookvalue per sh¥
0.41
0.47
0.45
0.49
0.52
0.58
0.57
0.58
0.65
0.72
0.31
6.62%
5.37%
—
0.49
FCF per share¥
0.23
0.22
0.23
0.23
0.22
0.24
0.27
0.29
0.32
0.32
0.74
7.94%
4.25%
—
0.78
Dividend per sh¥
0.90
0.95
1.06
1.05
1.01
1.15
1.25
1.45
1.48
1.53
0.31
8.73%
5.13%
—
22.93
Div yield (avg)%
28.00
26.03
27.92
28.07
30.19
32.95
33.95
33.26
35.91
35.34
12.91
33.95
31.57
92
29.55
Payout ratio%
34.84
33.05
32.11
30.88
33.33
36.24
37.44
34.87
35.47
35.78
29.43
35.78
34.85
86
447.1
Shares (diluted)M
637.4
674.1
774.7
743.7
745.3
728.3
702.3
719.2
739.1
794.4
426.6
1.28%
2.67%
93
11.63
Buyback yield%
12.60
13.36
15.30
14.42
15.71
14.02
13.49
12.21
14.27
13.86
16.45
13.86
13.94
8
0.437
D/E ratiox
1.181
1.362
1.374
1.495
1.683
1.814
2.203
2.422
2.810
2.887
1.544
2.422
1.749
25
0.857
Enterprise value¥B
0.994
0.985
1.032
1.150
1.079
1.209
1.173
1.252
1.411
1.622
1.071
8.49%
4.43%
51
1,009
LT debt¥M
926.1
855.4
809.9
841.5
817.6
798.7
795.8
816.0
764.6
692.6
423.9
(3.26%)
(3.64%)
46
Revenue
¥862.9M
7.99%
1.00×
Cost of revenue
¥441.8M
7.66%
0.97×
Operating expenses
¥158.5M
9.03%
1.10×
Cash and investments
17.41%