1.018
Revenue¥B
1.341
1.355
1.395
1.371
1.371
1.399
1.412
1.416
1.418
1.426
1.124
0.78%
0.80%
74
18.43
Revenue growth%
1.93
2.10
1.60
0.40
0.42
0.40
2.41
0.40
2.04
3.43
16.54
2.04
1.76
16
6.44
Gross margin%
10.66
11.13
9.52
8.88
8.80
9.45
10.61
10.73
11.77
10.48
8.92
10.61
10.54
12
13.31
Operating margin%
18.30
15.69
14.24
16.39
14.59
16.02
18.25
17.96
16.46
19.10
12.64
17.96
16.43
75
2.10
Net margin%
1.53
0.44
0.40
0.40
0.40
0.40
3.03
3.31
1.64
0.40
25.45
1.64
0.42
90
18.37
P/E ratio (avg)x
25.59
25.97
23.97
22.89
24.14
24.52
22.40
22.83
22.29
22.08
11.61
22.40
23.43
14
9.886
EV/EBITx
15.98
16.49
15.20
14.86
16.81
15.46
14.74
14.41
14.97
15.68
34.80
14.97
15.33
47
23.77
FCF yield (avg)%
27.96
28.07
26.11
25.56
27.69
26.85
24.43
26.26
26.30
25.32
24.48
26.26
26.28
45
12.34
FCF margin%
13.19
11.05
8.67
6.38
4.76
3.26
5.01
6.14
4.32
5.55
8.40
5.01
5.84
40
0.223
FCF / Net incomex
1.205
1.090
1.014
1.077
1.011
0.948
0.848
0.866
0.882
0.886
1.552
0.882
0.979
27
10.96
ROIC%
14.03
15.51
18.28
17.10
19.76
22.15
20.07
18.13
16.88
18.98
7.28
18.98
18.21
63
18.26
Return on equity%
11.73
10.79
8.33
10.97
10.51
7.91
8.26
7.28
7.23
4.29
10.17
7.28
8.29
88
29.97
Return on assets%
17.92
18.39
19.74
20.22
18.52
19.63
18.66
19.30
18.78
17.70
2.53
18.78
18.72
16
0.83
EPS¥
2.86
2.88
3.14
3.04
3.35
3.18
3.09
2.96
2.66
2.93
0.92
(2.67%)
(0.28%)
—
16.37
EPS growth%
7.84
8.65
9.48
6.75
5.45
8.23
6.69
6.84
6.08
6.91
6.99
6.84
6.88
11
3.55
Bookvalue per sh¥
2.96
2.84
2.90
2.86
2.77
2.46
2.17
2.05
1.92
1.81
4.10
(8.14%)
(5.05%)
—
4.29
FCF per share¥
1.15
1.08
1.24
1.39
1.48
1.59
1.49
1.54
1.45
1.59
4.42
1.46%
3.00%
—
1.86
Dividend per sh¥
3.32
3.59
3.48
3.99
4.09
4.12
4.29
4.29
4.97
5.28
3.03
5.24%
4.50%
—
13.97
Div yield (avg)%
27.42
24.61
26.92
27.07
25.75
24.89
24.25
21.40
20.76
20.02
9.86
21.40
24.75
57
21.32
Payout ratio%
17.12
15.10
16.87
14.68
12.06
9.56
8.51
7.91
5.13
2.19
17.26
7.91
10.81
70
203.1
Shares (diluted)M
248.7
242.3
280.4
287.5
276.6
265.1
267.6
281.9
297.6
338.9
204.7
4.14%
4.64%
31
3.20
Buyback yield%
20.79
22.56
19.67
17.25
18.52
16.49
13.50
11.01
11.76
9.22
14.84
11.76
16.87
53
0.242
D/E ratiox
0.875
0.937
0.876
0.956
0.896
0.973
0.930
0.942
1.001
0.896
0.335
0.942
0.933
28
0.186
Enterprise value¥B
0.947
0.980
1.013
1.012
1.093
1.062
0.965
0.971
1.056
1.014
0.231
(1.49%)
0.79%
34
464.6
LT debt¥M
654.7
685.7
611.4
590.3
528.6
475.3
450.2
413.8
449.0
481.8
405.0
(1.84%)
(4.09%)
22
Revenue
¥1.426B
0.80%
1.00×
Cost of revenue
¥897.7M
1.15%
1.04×
Operating expenses
¥290.3M
0.35%
0.96×
Cash and investments
14.76%