0.617
Revenue¥B
1.839
1.883
1.877
1.912
1.896
1.874
1.839
1.841
1.834
1.845
0.650
(0.55%)
0.09%
19
24.95
Revenue growth%
2.66
1.33
1.87
2.93
4.60
2.40
1.40
0.40
1.43
2.69
8.01
1.43
2.14
34
16.99
Gross margin%
7.30
10.19
10.90
13.79
13.37
15.20
15.36
14.94
16.82
17.52
26.99
15.36
14.36
37
23.60
Operating margin%
14.37
17.12
14.15
13.48
13.33
15.20
17.41
14.69
17.43
16.19
25.13
16.19
14.95
30
19.66
Net margin%
1.80
3.34
1.39
0.40
0.94
1.90
2.59
3.79
3.29
3.36
19.66
3.29
2.25
27
13.66
P/E ratio (avg)x
29.81
32.06
35.05
36.59
40.16
38.29
44.01
46.75
52.36
55.12
34.93
46.75
39.23
7
19.33
EV/EBITx
41.17
41.65
48.01
54.55
56.46
61.17
65.70
74.36
73.23
73.35
6.262
73.23
58.81
70
16.94
FCF yield (avg)%
14.62
12.87
10.00
7.60
8.17
6.55
9.02
6.20
5.91
7.14
18.64
6.55
7.88
49
23.30
FCF margin%
17.92
18.65
20.04
18.60
15.88
16.94
19.30
17.45
15.44
13.30
26.03
16.94
17.69
19
0.204
FCF / Net incomex
1.392
1.402
1.494
1.439
1.378
1.394
1.517
1.472
1.616
1.684
1.315
1.517
1.456
43
27.16
ROIC%
16.47
14.44
12.34
11.99
12.68
12.21
9.40
9.50
8.58
10.74
21.40
9.50
12.10
66
5.05
Return on equity%
23.24
22.25
19.29
21.37
23.95
25.47
25.93
24.21
23.33
24.20
19.88
24.21
23.64
73
21.82
Return on assets%
9.04
8.24
5.74
6.21
4.80
7.78
8.40
6.91
9.50
11.15
11.56
8.40
8.01
27
0.35
EPS¥
0.78
0.76
0.75
0.83
0.80
0.84
0.78
0.79
0.80
0.87
0.39
1.66%
1.08%
—
11.85
EPS growth%
30.85
30.27
29.01
29.96
32.69
30.17
31.55
31.13
29.97
29.39
17.74
30.17
30.22
25
0.69
Bookvalue per sh¥
0.96
0.89
0.84
0.89
0.95
0.89
0.88
1.00
1.01
1.15
0.84
3.80%
3.10%
—
0.72
FCF per share¥
0.78
0.74
0.72
0.68
0.63
0.56
0.55
0.60
0.54
0.48
0.42
(5.53%)
(4.79%)
—
0.66
Dividend per sh¥
1.01
1.07
1.09
1.06
1.18
1.36
1.34
1.55
1.62
1.80
0.17
8.96%
6.86%
—
16.39
Div yield (avg)%
15.11
16.98
15.34
14.96
17.21
15.33
17.62
18.77
21.29
21.23
16.76
18.77
17.10
61
14.10
Payout ratio%
17.76
14.93
14.13
11.13
8.60
7.56
6.98
4.04
5.34
5.03
19.88
5.34
8.08
62
1.436
Shares (diluted)B
1.255
1.327
1.466
1.678
1.587
1.485
1.720
1.968
1.925
2.025
1.452
4.99%
4.34%
58
28.38
Buyback yield%
6.71
7.25
7.47
6.76
8.32
7.88
9.23
7.83
9.69
9.01
3.11
9.01
7.86
44
0.830
D/E ratiox
0.141
0.138
0.138
0.123
0.123
0.110
0.099
0.106
0.109
0.109
0.929
0.109
0.116
80
1.632
Enterprise value¥B
2.187
1.989
1.788
1.936
1.990
1.786
1.824
1.817
1.809
1.948
1.483
(0.43%)
(1.60%)
77
1.914
LT debt¥B
2.154
2.351
2.458
2.755
2.851
3.068
3.562
3.702
4.125
4.427
1.445
9.20%
6.94%
44
Revenue
¥1.845B
0.09%
1.00×
Cost of revenue
¥1.273B
0.22%
1.01×
Operating expenses
¥337.9M
(0.41%)
0.95×
Cash and investments
17.29%