0.178
Revenue¥B
3.261
3.363
3.447
3.470
3.635
3.648
3.663
3.802
3.932
4.072
0.188
2.30%
2.33%
57
2.21
Revenue growth%
23.75
24.45
22.68
24.56
26.60
29.53
31.87
30.40
28.57
25.58
4.58
29.53
26.09
69
18.55
Gross margin%
10.55
11.93
12.76
15.05
14.31
15.88
17.13
19.50
22.28
23.71
19.70
19.50
15.46
44
14.84
Operating margin%
21.88
21.84
21.88
22.36
24.88
26.23
23.55
25.60
27.83
25.18
14.25
25.60
24.21
17
8.06
Net margin%
0.40
1.13
0.40
0.40
1.15
0.40
0.40
0.40
1.04
2.92
14.66
0.40
0.40
24
7.129
P/E ratio (avg)x
27.12
28.80
27.41
28.25
30.62
28.69
25.06
22.25
23.10
21.67
17.11
23.10
27.27
39
8.947
EV/EBITx
32.16
32.83
36.47
35.61
35.63
35.17
38.60
43.52
46.84
47.29
10.26
43.52
36.05
38
18.02
FCF yield (avg)%
17.20
17.31
20.13
18.93
19.55
19.93
22.21
20.05
19.87
20.65
8.04
20.05
19.90
84
29.05
FCF margin%
18.09
15.91
13.92
11.21
10.65
11.29
9.77
12.72
12.05
12.72
16.42
12.05
12.38
49
0.869
FCF / Net incomex
1.494
1.312
1.290
1.362
1.303
1.249
1.165
1.247
1.329
1.340
1.548
1.249
1.307
65
26.26
ROIC%
17.41
17.95
18.52
16.21
16.39
17.18
15.60
12.98
10.00
11.52
3.43
12.98
16.30
50
9.98
Return on equity%
28.11
27.91
26.41
28.63
26.36
28.24
27.59
28.69
31.58
31.49
14.48
28.69
28.17
7
6.91
Return on assets%
7.77
6.78
5.69
7.17
6.39
5.29
7.23
7.69
6.12
3.43
18.55
6.12
6.58
17
6.06
EPS¥
3.29
3.43
3.58
3.48
3.29
3.84
3.64
4.30
4.61
5.15
6.21
9.39%
5.15%
—
12.67
EPS growth%
30.03
32.44
33.16
33.96
33.03
31.53
32.76
33.26
33.26
30.31
4.85
32.76
32.89
86
3.59
Bookvalue per sh¥
4.62
4.38
4.34
4.05
3.77
3.42
3.28
3.45
3.78
3.94
1.10
0.89%
(1.14%)
—
3.09
FCF per share¥
3.44
3.88
4.42
5.00
5.41
5.45
6.42
6.72
7.68
7.92
5.47
7.92%
9.42%
—
3.86
Dividend per sh¥
8.68
9.04
9.40
10.51
11.07
10.05
9.69
8.79
9.61
9.05
1.66
(3.94%)
1.40%
—
25.39
Div yield (avg)%
8.81
10.80
9.90
11.64
11.40
12.47
10.92
12.95
13.46
15.73
20.05
12.95
11.52
41
20.94
Payout ratio%
5.76
3.65
3.84
5.87
6.60
8.50
11.42
13.88
13.78
15.93
24.86
13.78
7.55
32
181.8
Shares (diluted)M
162.6
162.1
170.3
158.8
177.9
169.5
155.4
176.5
185.9
193.5
182.2
1.70%
1.11%
89
13.01
Buyback yield%
13.77
11.92
10.76
10.36
11.82
8.88
7.17
7.71
6.86
5.14
21.31
7.17
9.62
11
1.502
D/E ratiox
0.983
1.084
1.198
1.186
1.114
1.062
1.167
1.155
1.082
1.156
0.270
1.155
1.135
33
2.428
Enterprise value¥B
2.678
2.851
2.786
2.798
2.838
2.913
3.024
2.603
2.392
2.543
0.289
(2.17%)
(1.21%)
92
3.013
LT debt¥B
2.160
2.401
2.375
2.107
2.141
2.015
2.210
2.317
2.251
2.218
2.364
0.71%
0.85%
32
Revenue
¥4.072B
2.33%
1.00×
Cost of revenue
¥2.608B
2.01%
0.97×
Operating expenses
¥664.7M
2.61%
1.03×
Cash and investments
13.79%