0.671
Revenue¥B
1.807
1.821
1.803
1.815
1.805
1.787
1.840
1.824
1.812
1.842
0.687
0.40%
0.44%
77
23.40
Revenue growth%
12.13
14.74
15.57
12.79
10.41
11.55
13.64
12.77
14.23
15.84
6.55
13.64
13.21
31
21.90
Gross margin%
27.46
27.36
25.97
25.04
25.86
24.15
26.12
24.74
27.38
25.31
13.12
25.31
25.91
74
26.34
Operating margin%
16.20
15.70
17.80
19.29
22.05
23.63
24.23
24.53
21.97
22.40
26.06
23.63
22.01
90
4.48
Net margin%
15.62
15.05
15.08
12.44
13.92
14.68
12.60
10.92
10.77
9.12
26.15
10.92
13.26
25
28.81
P/E ratio (avg)x
13.37
13.73
12.33
12.29
13.04
12.00
10.78
11.27
11.24
12.48
17.57
11.27
12.31
92
20.03
EV/EBITx
39.60
41.24
45.64
53.43
52.38
54.19
59.19
64.46
63.68
67.71
20.36
63.68
53.81
16
18.68
FCF yield (avg)%
27.10
26.17
23.51
21.61
22.64
25.35
23.72
21.40
22.13
19.91
21.87
22.13
23.08
61
6.65
FCF margin%
6.43
8.18
5.36
4.79
7.26
9.09
10.53
11.27
11.97
13.94
6.22
11.27
8.64
86
0.662
FCF / Net incomex
1.148
1.058
1.142
1.050
1.034
0.926
0.944
0.874
0.942
0.869
0.198
0.926
0.989
6
20.47
ROIC%
32.09
32.48
30.53
30.67
30.59
29.46
31.05
31.33
29.48
29.53
18.97
29.53
30.63
86
8.19
Return on equity%
16.89
19.81
20.51
21.83
21.28
21.09
18.62
18.62
16.00
13.49
5.30
18.62
19.21
50
22.64
Return on assets%
26.59
24.30
24.10
25.91
23.82
23.83
24.94
26.10
27.97
28.19
15.82
26.10
25.42
31
0.95
EPS¥
2.81
2.84
3.25
3.12
3.49
3.73
3.47
3.76
4.34
4.49
1.06
5.14%
6.33%
—
20.56
EPS growth%
6.77
6.13
8.62
8.06
6.72
4.25
3.37
5.49
3.16
5.21
5.43
4.25
5.81
29
2.80
Bookvalue per sh¥
2.38
2.35
2.32
2.39
2.60
2.77
2.47
2.35
2.14
2.14
1.32
(3.79%)
(0.10%)
—
1.63
FCF per share¥
3.37
3.69
3.57
3.97
3.76
4.11
3.86
4.35
5.04
5.81
2.05
9.11%
4.76%
—
1.69
Dividend per sh¥
0.56
0.49
0.52
0.45
0.45
0.41
0.39
0.37
0.38
0.34
1.09
(5.38%)
(5.16%)
—
12.12
Div yield (avg)%
2.07
2.11
4.74
6.14
6.25
3.38
5.97
6.61
5.79
3.24
11.30
5.79
5.27
76
26.11
Payout ratio%
26.49
27.66
30.51
28.95
29.34
27.32
26.72
29.66
31.79
33.55
26.70
29.66
29.14
31
0.787
Shares (diluted)B
1.457
1.686
1.828
1.911
1.988
2.341
2.622
2.556
2.714
2.936
0.809
8.11%
8.60%
59
8.39
Buyback yield%
16.17
13.77
15.53
16.97
14.90
15.02
12.95
14.02
14.80
13.30
19.91
14.02
14.85
56
0.395
D/E ratiox
1.455
1.431
1.482
1.669
1.700
1.666
1.894
1.878
1.986
2.272
0.797
1.894
1.684
25
1.863
Enterprise value¥B
1.430
1.219
1.129
1.109
1.196
1.209
1.136
1.118
0.959
0.956
1.244
(4.38%)
(4.34%)
84
0.491
LT debt¥B
2.959
3.090
3.386
3.322
3.318
3.608
4.057
4.588
4.987
5.255
1.862
9.63%
6.02%
35
Revenue
¥1.842B
0.44%
1.00×
Cost of revenue
¥919.6M
0.65%
1.02×
Operating expenses
¥464.9M
0.45%
1.00×
Cash and investments
17.56%