0.172
Revenue¥B
1.352
1.352
1.393
1.388
1.426
1.441
1.439
1.417
1.454
1.435
0.192
0.13%
0.59%
57
26.27
Revenue growth%
25.59
22.89
23.64
25.08
24.57
21.85
20.32
20.53
19.87
21.21
12.55
20.53
22.37
36
29.97
Gross margin%
9.64
11.84
12.52
15.46
12.49
13.62
16.11
16.66
15.85
15.58
13.04
15.85
14.54
84
22.01
Operating margin%
22.45
24.52
22.17
23.30
26.06
28.65
27.62
29.36
27.55
25.38
25.36
27.62
25.72
67
26.97
Net margin%
1.59
0.40
0.71
2.16
3.20
4.50
3.67
6.38
5.23
7.42
20.65
5.23
3.44
65
10.50
P/E ratio (avg)x
40.30
42.02
41.55
39.54
43.43
42.73
40.90
42.81
39.44
40.78
16.22
40.90
41.22
15
19.89
EV/EBITx
21.89
24.29
28.75
30.21
29.26
33.93
34.67
33.22
38.24
45.01
29.10
34.67
31.72
13
4.37
FCF yield (avg)%
29.72
29.46
31.00
30.51
27.86
25.77
22.90
21.85
21.95
21.36
4.86
21.95
26.82
83
3.70
FCF margin%
26.95
27.01
29.05
30.14
31.33
32.86
32.94
34.83
35.56
37.09
22.05
34.83
32.09
90
0.356
FCF / Net incomex
0.604
0.693
0.775
0.873
0.868
1.009
1.022
1.129
1.127
1.198
0.253
1.127
0.941
54
28.11
ROIC%
29.56
31.68
30.15
31.03
30.36
30.65
33.63
33.12
30.70
29.41
7.17
30.70
30.68
90
23.76
Return on equity%
0.40
2.53
4.35
2.60
2.01
0.40
0.56
0.40
0.90
3.27
23.87
0.56
1.46
72
9.09
Return on assets%
23.72
21.99
23.80
22.01
19.44
18.36
20.93
21.30
18.54
19.12
29.65
19.12
21.12
43
3.48
EPS¥
0.69
0.66
0.67
0.66
0.62
0.61
0.56
0.53
0.57
0.55
3.78
(2.45%)
(3.15%)
—
9.52
EPS growth%
23.65
25.93
28.87
30.00
31.15
34.06
33.50
30.66
32.22
29.68
7.29
32.22
30.33
53
2.35
Bookvalue per sh¥
2.02
2.16
2.23
2.38
2.56
2.52
2.52
2.63
2.76
2.63
0.70
0.52%
3.08%
—
1.51
FCF per share¥
1.66
1.49
1.53
1.51
1.60
1.54
1.50
1.38
1.28
1.35
2.35
(3.31%)
(2.82%)
—
3.58
Dividend per sh¥
1.42
1.28
1.23
1.26
1.40
1.45
1.44
1.37
1.36
1.20
0.62
(3.02%)
(2.27%)
—
25.17
Div yield (avg)%
25.37
22.92
22.51
21.69
21.92
22.63
22.47
24.47
25.95
24.44
4.75
24.44
22.78
34
22.89
Payout ratio%
6.38
6.85
8.99
11.34
8.49
10.97
11.28
12.56
10.44
10.14
19.16
10.97
10.29
47
99.72
Shares (diluted)M
167.3
172.0
171.1
196.2
217.8
240.3
243.8
251.8
269.0
275.5
100.4
4.81%
6.85%
27
21.74
Buyback yield%
28.61
30.16
29.01
26.30
25.98
27.51
30.02
32.29
31.06
30.28
22.12
30.28
29.52
81
1.651
D/E ratiox
0.728
0.691
0.689
0.655
0.618
0.613
0.642
0.674
0.627
0.613
1.127
0.627
0.648
71
1,075
Enterprise value¥M
595.5
581.8
565.4
579.0
525.2
563.5
535.0
550.2
553.0
586.5
636.4
2.23%
(1.01%)
28
852.8
LT debt¥M
445.6
405.1
396.9
425.9
439.9
478.8
481.8
479.2
477.1
443.1
900.3
0.14%
0.42%
80
Revenue
¥1.435B
0.59%
1.00×
Cost of revenue
¥921.1M
0.52%
0.99×
Operating expenses
¥182.7M
0.33%
0.97×
Cash and investments
16.98%