1.612
Revenue¥B
5.036
5.108
5.219
5.348
5.464
5.549
5.616
5.575
5.613
5.519
1.680
0.20%
1.15%
37
17.49
Revenue growth%
20.92
19.61
21.72
19.99
18.88
19.28
21.14
20.72
21.16
19.65
11.06
20.72
20.35
74
15.77
Gross margin%
0.40
2.36
5.28
7.95
7.15
9.45
12.11
10.20
12.80
13.29
19.34
12.11
8.70
34
29.77
Operating margin%
9.06
11.98
11.90
10.40
8.54
6.23
7.24
9.86
10.33
9.89
3.49
9.86
9.87
86
8.76
Net margin%
19.29
20.42
21.46
19.61
22.19
20.20
19.37
17.46
14.65
15.70
12.27
17.46
19.49
25
35.26
P/E ratio (avg)x
24.98
27.80
30.01
29.76
30.69
36.73
42.23
48.72
49.07
54.85
15.81
48.72
33.71
53
22.86
EV/EBITx
28.20
27.42
25.82
25.33
26.46
24.30
25.47
25.54
26.31
27.94
26.89
25.54
26.07
91
26.07
FCF yield (avg)%
26.70
28.61
29.22
26.96
25.21
27.36
28.57
27.16
30.16
28.85
5.23
28.57
27.97
51
20.02
FCF margin%
8.74
9.69
10.53
10.16
10.61
8.60
9.51
9.91
9.52
8.72
9.69
9.51
9.61
9
1.220
FCF / Net incomex
0.193
0.198
0.189
0.186
0.199
0.180
0.167
0.152
0.155
0.169
1.209
0.167
0.183
10
19.08
ROIC%
19.94
18.35
20.67
22.36
21.16
19.37
17.44
18.53
18.37
18.26
12.45
18.37
18.95
52
24.23
Return on equity%
11.49
12.44
10.95
11.51
12.18
12.20
10.76
11.83
10.08
11.65
11.95
11.65
11.58
35
2.12
Return on assets%
15.20
15.32
17.33
19.18
21.30
23.82
22.44
22.15
24.37
22.12
27.72
22.44
21.71
51
1.43
EPS¥
0.56
0.57
0.58
0.58
0.59
0.57
0.53
0.46
0.47
0.44
1.57
(5.67%)
(2.57%)
—
5.89
EPS growth%
15.72
13.76
14.01
12.12
9.72
9.47
11.40
12.37
13.02
10.78
2.74
11.40
12.25
19
0.97
Bookvalue per sh¥
1.37
1.45
1.60
1.65
1.65
1.58
1.52
1.45
1.35
1.47
0.78
(2.29%)
1.08%
—
0.69
FCF per share¥
0.91
0.99
0.97
0.97
0.90
0.82
0.77
0.76
0.81
0.86
0.82
(0.99%)
(1.78%)
—
0.56
Dividend per sh¥
0.69
0.69
0.65
0.68
0.61
0.65
0.58
0.62
0.57
0.58
1.33
(1.09%)
(2.63%)
—
3.99
Div yield (avg)%
34.51
32.34
33.96
36.41
36.26
39.23
36.29
36.12
35.47
32.77
23.39
36.12
35.80
26
14.18
Payout ratio%
5.56
2.76
5.44
5.18
2.58
3.97
6.03
7.00
9.95
8.46
2.46
7.00
5.50
10
1.911
Shares (diluted)B
2.411
2.651
2.561
3.009
2.896
2.784
3.229
3.090
3.146
3.312
1.903
2.72%
3.77%
55
27.87
Buyback yield%
20.90
20.79
22.22
20.38
19.93
21.15
22.05
20.01
18.44
19.90
27.53
20.01
20.58
74
0.599
D/E ratiox
0.973
0.953
1.072
1.192
1.363
1.537
1.765
1.735
1.774
1.863
0.633
1.765
1.450
10
2.104
Enterprise value¥B
1.094
1.231
1.312
1.420
1.573
1.770
1.958
1.791
1.775
1.712
3.517
1.71%
5.86%
51
4.193
LT debt¥B
1.434
1.407
1.472
1.542
1.438
1.346
1.443
1.497
1.577
1.409
2.857
(0.40%)
0.36%
60
Revenue
¥5.519B
1.15%
1.00×
Cost of revenue
¥3.863B
1.15%
1.00×
Operating expenses
¥1.109B
1.47%
1.03×
Cash and investments
16.84%