1.700
Revenue¥B
1.434
1.424
1.430
1.463
1.430
1.465
1.493
1.483
1.474
1.505
1.819
1.03%
0.71%
19
14.85
Revenue growth%
23.17
25.19
23.84
21.79
23.10
23.85
24.53
26.88
26.36
25.21
5.06
25.21
24.19
40
8.61
Gross margin%
22.80
23.96
23.93
26.08
26.57
25.45
25.42
25.47
22.55
21.57
6.89
25.42
24.69
46
22.30
Operating margin%
19.10
20.08
22.84
22.41
22.68
20.78
21.37
22.34
21.12
24.01
10.22
21.37
21.85
83
5.83
Net margin%
21.31
22.31
23.75
22.64
23.44
26.13
28.39
29.18
26.46
27.85
26.84
27.85
24.94
21
6.244
P/E ratio (avg)x
14.37
13.78
14.87
15.10
16.76
16.25
16.60
18.38
20.13
20.10
12.51
18.38
16.43
36
24.15
EV/EBITx
43.55
46.04
45.59
43.03
44.95
43.88
48.21
48.61
43.01
41.73
20.53
43.88
44.41
92
22.18
FCF yield (avg)%
3.40
5.89
4.26
2.07
4.28
4.25
2.49
3.13
2.60
4.54
22.52
3.13
3.83
38
26.14
FCF margin%
29.03
27.16
28.46
31.07
29.90
31.78
30.61
31.16
29.83
31.12
17.29
31.12
30.26
26
0.760
FCF / Net incomex
0.678
0.699
0.816
0.904
0.954
0.989
1.031
1.117
1.294
1.468
1.689
1.117
0.972
43
16.45
ROIC%
2.63
5.38
5.79
4.86
5.81
8.50
9.33
12.03
9.69
9.60
9.44
9.60
7.16
81
26.46
Return on equity%
13.49
12.97
10.28
10.13
7.16
7.75
5.47
8.06
8.72
9.76
27.78
8.06
9.24
19
29.41
Return on assets%
20.31
23.30
24.00
24.06
23.03
20.23
19.93
17.30
19.76
19.91
9.00
19.91
20.27
52
1.93
EPS¥
1.59
1.74
1.71
1.88
2.04
2.20
1.94
2.09
2.04
2.08
2.02
0.41%
2.29%
—
15.93
EPS growth%
7.92
9.75
9.86
12.32
14.31
13.80
12.54
10.59
9.93
8.11
17.38
10.59
10.26
10
1.56
Bookvalue per sh¥
1.85
2.12
2.11
2.41
2.44
2.69
2.80
2.87
2.95
2.81
1.29
2.87%
5.16%
—
1.52
FCF per share¥
1.75
1.83
1.98
2.01
1.91
1.98
2.02
2.11
2.18
2.46
0.70
5.15%
4.07%
—
1.86
Dividend per sh¥
0.98
0.87
0.92
0.98
0.84
0.85
0.92
0.87
0.85
0.84
1.99
—
(2.56%)
—
23.20
Div yield (avg)%
31.02
32.97
31.93
32.32
32.09
31.42
29.79
27.42
30.29
31.61
14.89
30.29
31.51
80
10.32
Payout ratio%
9.48
10.59
10.93
13.09
13.89
15.67
16.98
15.96
18.53
17.74
7.55
16.98
14.78
74
0.868
Shares (diluted)B
1.185
1.085
1.053
1.060
1.020
1.147
1.313
1.465
1.658
1.898
0.879
13.23%
4.73%
77
9.51
Buyback yield%
8.14
6.99
4.58
4.73
3.39
3.14
5.37
4.34
3.36
5.53
2.67
4.34
4.65
42
0.479
D/E ratiox
1.213
1.237
1.269
1.335
1.506
1.630
1.643
1.913
1.883
2.189
0.751
1.883
1.568
44
0.750
Enterprise value¥B
0.625
0.600
0.644
0.667
0.637
0.573
0.604
0.585
0.550
0.593
1.850
(1.41%)
(1.33%)
27
0.757
LT debt¥B
1.448
1.662
1.987
1.984
2.205
2.594
3.017
2.980
3.444
4.008
0.773
12.69%
11.83%
54
Revenue
¥1.505B
0.71%
1.00×
Cost of revenue
¥981.5M
0.64%
0.99×
Operating expenses
¥171.6M
1.11%
1.04×
Cash and investments
19.51%