0.267
Revenue¥B
3.322
3.286
3.361
3.359
3.333
3.325
3.349
3.369
3.399
3.322
0.298
(0.07%)
0.15%
79
24.79
Revenue growth%
22.74
20.35
18.63
17.55
18.44
20.16
17.91
17.24
15.35
13.64
21.73
17.24
18.17
18
13.93
Gross margin%
17.76
18.76
19.27
19.61
21.89
24.24
23.72
21.46
23.63
20.70
11.08
23.63
21.08
18
8.88
Operating margin%
14.12
12.77
14.80
13.45
15.87
15.36
14.56
14.65
15.20
17.82
23.85
15.20
14.72
24
16.50
Net margin%
11.70
9.87
11.08
11.99
10.93
8.45
11.31
12.23
14.04
11.96
6.30
11.96
11.50
30
12.37
P/E ratio (avg)x
38.13
40.86
38.35
42.62
48.16
45.59
48.57
46.08
47.48
43.73
36.48
46.08
44.66
83
22.20
EV/EBITx
19.22
17.37
17.87
17.01
17.12
17.48
16.00
13.50
14.40
13.90
11.10
14.40
17.07
7
8.50
FCF yield (avg)%
10.48
13.37
13.12
10.29
13.20
13.59
16.35
15.42
16.31
13.53
24.48
15.42
13.45
20
18.87
FCF margin%
7.64
4.66
6.63
8.24
5.60
8.23
9.30
10.93
10.81
13.17
9.05
10.81
8.23
92
0.443
FCF / Net incomex
0.254
0.238
0.240
0.235
0.265
0.245
0.240
0.265
0.249
0.236
0.599
0.245
0.242
42
3.27
ROIC%
22.60
24.84
22.36
23.16
22.17
21.08
19.23
20.08
18.59
17.98
18.10
19.23
21.63
92
26.21
Return on equity%
5.02
3.17
1.14
3.37
4.38
4.60
3.76
1.28
0.40
0.40
20.03
1.28
3.27
70
10.45
Return on assets%
16.82
15.27
17.88
18.77
17.94
18.20
16.68
16.67
14.59
11.78
3.83
16.67
16.75
89
7.41
EPS¥
17.73
20.49
19.70
21.64
21.49
25.23
27.38
32.61
33.77
37.46
7.87
11.76%
9.26%
—
27.68
EPS growth%
6.36
4.79
6.82
8.12
5.14
3.18
2.49
0.40
0.40
2.56
3.83
2.49
3.98
78
3.55
Bookvalue per sh¥
13.41
14.61
14.68
14.25
13.43
15.34
17.87
19.04
20.33
20.67
13.31
9.00%
4.99%
—
4.77
FCF per share¥
15.07
17.91
17.78
18.36
19.36
22.85
23.08
23.65
25.36
30.40
3.31
9.45%
8.02%
—
6.08
Dividend per sh¥
4.11
3.60
3.25
3.13
2.76
2.57
2.18
1.88
1.78
1.79
6.07
(8.29%)
(9.21%)
—
24.51
Div yield (avg)%
0.41
0.60
0.40
0.40
2.27
2.41
0.92
3.14
5.01
6.92
15.25
3.14
1.59
88
12.07
Payout ratio%
17.32
18.34
20.64
23.58
25.70
26.83
24.86
25.16
22.68
20.33
25.85
24.86
23.13
28
118.9
Shares (diluted)M
153.8
165.1
177.0
177.4
185.5
180.6
170.7
188.0
196.7
211.8
120.6
2.69%
2.74%
77
7.53
Buyback yield%
26.59
24.58
21.81
21.89
20.90
20.17
21.54
19.52
16.74
18.67
9.92
19.52
21.22
48
0.971
D/E ratiox
0.995
1.073
0.965
0.928
0.862
0.794
0.795
0.886
0.959
1.061
0.205
0.886
0.943
65
1.837
Enterprise value¥B
3.061
3.223
3.047
3.176
3.036
3.409
3.866
4.070
4.168
4.450
2.455
7.95%
4.08%
14
1.445
LT debt¥B
1.615
1.647
1.701
1.875
1.920
1.881
1.744
1.833
1.775
1.728
0.676
(2.08%)
0.79%
73
Revenue
¥3.322B
0.15%
1.00×
Cost of revenue
¥2.161B
0.36%
1.02×
Operating expenses
¥363.1M
(0.07%)
0.98×
Cash and investments
14.96%