3.209
Revenue¥B
5.053
5.096
5.271
5.287
5.443
5.364
5.367
5.394
5.545
5.648
3.405
0.74%
1.25%
45
10.17
Revenue growth%
19.84
20.51
22.52
20.84
21.94
23.45
22.27
20.76
17.95
19.41
15.76
20.76
20.80
87
13.11
Gross margin%
24.43
24.01
26.93
29.66
31.52
28.88
26.29
28.63
25.93
28.78
19.70
28.63
27.78
92
13.13
Operating margin%
22.10
20.95
20.42
17.49
18.86
20.23
22.90
20.46
21.75
24.66
21.18
21.75
20.70
86
11.07
Net margin%
9.04
8.68
8.06
9.43
8.47
10.49
7.60
9.11
11.84
10.41
15.59
10.41
9.07
52
22.79
P/E ratio (avg)x
29.91
30.17
28.12
28.42
28.12
31.34
31.83
29.69
31.78
35.26
16.54
31.78
30.04
43
22.95
EV/EBITx
19.64
19.30
16.90
16.72
18.12
18.46
19.29
17.87
16.08
15.59
19.51
17.87
17.99
74
27.31
FCF yield (avg)%
26.77
26.37
27.58
28.93
29.13
27.41
26.23
25.82
25.23
27.27
11.72
26.23
27.02
93
5.04
FCF margin%
11.86
13.64
15.74
13.66
14.92
15.71
14.51
15.02
17.01
16.79
6.79
15.71
14.97
23
0.691
FCF / Net incomex
1.386
1.362
1.380
1.483
1.801
2.178
2.424
2.521
2.512
3.000
0.538
2.512
1.990
30
28.80
ROIC%
2.06
3.04
4.21
2.56
5.24
2.99
0.57
1.89
4.29
1.72
3.90
1.89
2.78
62
27.20
Return on equity%
11.17
8.24
5.86
5.57
6.77
7.26
10.12
11.01
9.35
7.84
4.23
9.35
8.04
41
5.01
Return on assets%
4.23
6.10
8.88
5.97
5.92
7.21
5.99
3.63
4.84
2.37
29.88
4.84
5.94
44
1.93
EPS¥
1.43
1.51
1.45
1.63
1.57
1.59
1.66
1.86
1.81
1.93
2.15
4.25%
3.11%
—
4.40
EPS growth%
3.83
3.99
6.87
3.92
3.89
1.74
0.40
2.42
0.40
0.40
26.14
0.40
3.12
27
6.19
Bookvalue per sh¥
4.35
4.51
3.96
3.46
3.15
3.36
3.47
3.35
3.23
3.08
4.04
(0.43%)
(2.69%)
—
4.98
FCF per share¥
6.79
6.25
6.71
7.44
7.90
8.92
9.53
9.11
8.25
9.33
5.00
3.39%
3.39%
—
4.92
Dividend per sh¥
6.56
6.94
7.84
7.60
6.93
7.54
7.94
8.61
9.86
11.27
3.88
10.21%
6.53%
—
14.98
Div yield (avg)%
7.44
9.37
9.38
6.38
5.53
8.16
5.29
7.78
9.96
9.44
9.37
8.16
7.97
77
16.40
Payout ratio%
13.71
11.33
10.08
8.44
8.56
5.84
7.40
8.92
9.00
7.55
5.24
7.55
8.74
60
413.4
Shares (diluted)M
464.6
495.2
531.5
494.2
475.5
533.4
545.3
585.7
621.4
573.5
425.6
3.82%
1.53%
12
17.47
Buyback yield%
24.66
23.58
20.66
19.16
19.29
20.20
19.46
21.75
19.17
17.95
13.51
19.46
19.83
55
1.490
D/E ratiox
2.317
2.339
2.591
2.694
3.198
3.409
3.302
3.740
3.942
4.502
1.672
3.740
3.250
12
1.429
Enterprise value¥B
1.416
1.469
1.552
1.402
1.535
1.360
1.501
1.375
1.304
1.258
4.074
(3.90%)
(2.32%)
42
1.548
LT debt¥B
0.570
0.620
0.679
0.775
0.852
0.897
0.870
0.982
0.921
0.993
2.975
3.12%
5.76%
74
Revenue
¥5.648B
1.25%
1.00×
Cost of revenue
¥3.724B
1.14%
0.99×
Operating expenses
¥867.4M
1.20%
1.00×
Cash and investments
16.24%