0.975
Revenue¥B
1.074
1.076
1.070
1.048
1.057
1.070
1.073
1.090
1.094
1.069
1.034
0.24%
(0.05%)
21
10.96
Revenue growth%
17.27
14.90
15.34
16.85
15.04
15.63
13.55
11.17
8.73
8.70
15.44
11.17
14.97
31
10.80
Gross margin%
8.16
7.06
7.70
6.22
6.36
5.37
4.18
3.23
1.77
4.31
16.45
4.18
5.79
87
24.85
Operating margin%
16.65
18.79
21.44
20.34
19.04
21.02
19.28
21.21
24.10
24.03
17.81
21.21
20.68
48
16.79
Net margin%
10.30
10.91
10.24
11.92
11.25
11.05
10.40
12.22
9.93
10.48
13.95
10.48
10.70
22
25.86
P/E ratio (avg)x
10.55
12.29
12.38
13.92
14.18
15.53
17.72
16.98
19.00
22.04
37.01
17.72
14.86
20
14.51
EV/EBITx
34.27
37.62
37.49
39.78
36.45
35.46
35.09
38.83
42.53
38.46
36.85
38.46
37.55
42
22.80
FCF yield (avg)%
13.63
16.16
19.07
17.43
20.01
19.54
20.07
19.30
17.83
17.94
3.96
19.30
18.51
18
9.49
FCF margin%
3.92
5.50
4.56
4.44
1.72
2.90
5.48
2.96
2.89
1.29
14.44
2.90
3.44
58
1.505
FCF / Net incomex
2.082
2.015
2.024
2.116
2.333
2.392
2.431
2.346
2.591
2.485
0.200
2.431
2.339
40
3.41
ROIC%
32.70
30.57
30.82
28.12
25.41
23.68
25.25
24.82
24.55
26.10
8.76
24.82
25.76
47
2.16
Return on equity%
14.77
14.40
13.67
14.03
13.84
15.04
14.00
14.63
16.46
16.86
10.39
15.04
14.52
32
21.23
Return on assets%
0.40
0.40
2.63
5.07
3.07
0.90
0.40
0.40
0.40
1.46
8.39
0.40
0.65
58
2.63
EPS¥
1.90
1.83
1.73
2.00
2.05
1.98
1.99
1.86
1.94
2.09
2.92
0.40%
0.83%
—
25.40
EPS growth%
13.94
13.02
10.77
8.47
8.90
11.45
14.44
15.73
16.95
13.98
27.32
14.44
13.48
35
3.45
Bookvalue per sh¥
3.26
3.54
3.78
3.45
3.57
3.41
3.31
3.02
2.76
2.46
3.23
(7.20%)
(2.00%)
—
1.82
FCF per share¥
2.19
2.13
2.27
2.22
2.13
2.25
2.21
2.41
2.26
1.96
1.28
(1.65%)
(1.35%)
—
3.61
Dividend per sh¥
5.10
5.43
5.55
6.35
7.42
7.76
7.91
7.91
8.99
9.11
3.61
4.21%
6.70%
—
2.72
Div yield (avg)%
4.59
2.96
3.33
3.76
5.50
4.80
6.84
4.48
4.12
5.99
18.00
4.80
4.54
77
22.15
Payout ratio%
26.58
29.24
30.60
30.41
30.20
30.60
33.49
32.00
30.22
27.24
5.64
30.60
30.32
45
173.8
Shares (diluted)M
163.2
160.8
169.8
167.1
185.6
213.6
225.1
242.4
248.8
255.1
179.5
6.57%
3.74%
48
2.77
Buyback yield%
12.16
14.35
12.98
13.99
12.41
13.31
13.97
13.22
15.93
13.55
2.85
13.55
13.43
19
1.688
D/E ratiox
0.924
0.850
0.955
1.039
1.098
1.154
1.026
1.021
1.117
1.113
1.661
1.113
1.032
21
783.8
Enterprise value¥M
711.1
757.1
720.7
687.9
653.6
655.7
678.4
719.1
676.6
624.3
209.5
(0.91%)
(0.43%)
85
0.205
LT debt¥B
0.557
0.598
0.642
0.768
0.845
1.003
1.198
1.317
1.357
1.334
0.431
9.54%
11.10%
50
Revenue
¥1.069B
(0.05%)
1.00×
Cost of revenue
¥685.0M
(0.23%)
0.98×
Operating expenses
¥154.4M
0.32%
1.04×
Cash and investments
15.93%