0.648
Revenue¥B
2.866
2.892
2.978
3.105
3.260
3.383
3.427
3.514
3.665
3.677
0.675
2.44%
3.04%
15
12.12
Revenue growth%
12.21
9.85
10.34
10.55
11.58
8.82
7.56
5.51
2.89
5.21
24.54
5.51
9.34
67
4.60
Gross margin%
4.11
6.98
7.66
6.27
5.88
4.45
3.25
2.62
1.48
3.44
26.55
3.25
4.28
20
20.26
Operating margin%
16.52
18.32
17.59
18.71
20.98
23.95
26.76
27.03
25.44
24.10
27.92
25.44
22.46
63
22.00
Net margin%
16.64
16.00
13.10
14.37
14.34
11.44
12.74
11.69
12.54
9.67
16.20
11.69
12.92
27
24.44
P/E ratio (avg)x
32.19
27.77
27.78
29.35
31.78
27.63
28.01
30.02
28.41
30.15
16.25
28.41
28.88
39
12.40
EV/EBITx
13.64
12.12
11.22
11.97
11.82
11.79
12.12
13.16
12.43
11.72
31.59
12.12
12.04
84
18.17
FCF yield (avg)%
4.04
6.27
3.97
1.01
0.40
0.40
0.40
0.40
0.40
0.40
20.05
0.40
0.40
66
26.77
FCF margin%
20.64
18.61
16.70
18.57
17.35
19.76
20.92
22.91
25.72
26.25
26.21
22.91
20.20
21
0.455
FCF / Net incomex
0.598
0.694
0.769
0.800
0.860
0.887
0.907
0.839
0.844
0.783
1.033
0.844
0.820
94
12.63
ROIC%
12.93
11.37
8.99
11.31
9.75
7.14
8.74
10.47
11.14
11.55
18.63
10.47
10.80
36
28.11
Return on equity%
20.60
20.25
19.17
21.80
22.11
21.96
21.09
19.29
17.58
16.65
23.86
19.29
20.43
36
26.14
Return on assets%
19.87
17.41
19.32
19.84
22.29
21.76
21.40
19.25
19.29
19.60
9.82
19.60
19.72
87
1.60
EPS¥
1.10
0.97
0.90
0.87
0.79
0.68
0.69
0.59
0.52
0.57
1.71
(6.36%)
(7.36%)
—
18.87
EPS growth%
26.81
24.31
23.08
25.94
25.74
25.71
23.93
25.16
24.30
23.66
26.52
24.30
24.73
73
1.39
Bookvalue per sh¥
4.77
5.28
5.73
6.04
6.92
6.67
7.15
6.80
6.83
7.43
0.99
1.44%
5.20%
—
1.78
FCF per share¥
6.22
6.95
7.58
7.93
7.79
8.23
9.12
10.86
12.00
12.27
3.32
9.53%
8.93%
—
2.84
Dividend per sh¥
3.19
2.93
3.26
3.38
3.04
3.17
2.95
3.08
2.93
3.15
0.64
0.74%
(0.85%)
—
14.27
Div yield (avg)%
13.84
13.68
13.21
12.10
10.51
11.47
11.85
12.38
14.81
16.06
24.37
12.38
12.79
18
11.18
Payout ratio%
9.07
8.60
9.09
11.83
12.99
12.07
10.17
11.29
11.70
14.52
14.01
11.70
11.50
32
0.410
Shares (diluted)B
0.593
0.615
0.594
0.702
0.779
0.774
0.898
0.986
0.947
1.052
0.388
6.19%
6.59%
75
29.87
Buyback yield%
8.49
7.14
9.60
11.79
10.93
9.81
6.92
5.39
5.10
4.52
24.02
5.39
7.81
5
1.283
D/E ratiox
2.127
2.365
2.649
2.826
2.890
2.809
2.656
2.490
2.332
2.357
1.756
2.490
2.569
30
0.843
Enterprise value¥B
1.783
1.888
1.697
1.791
1.822
1.950
1.804
1.685
1.538
1.583
2.105
(2.77%)
(0.85%)
91
1.168
LT debt¥B
4.685
5.296
5.149
5.279
5.051
4.957
4.807
5.572
6.300
7.109
0.720
7.07%
3.91%
73
Revenue
¥3.677B
3.04%
1.00×
Cost of revenue
¥1.852B
3.37%
1.03×
Operating expenses
¥633.0M
3.07%
1.00×
Goodwill & intangibles
19.83%
Cash and investments
18.64%