1.301
Revenue¥B
2.341
2.341
2.389
2.455
2.525
2.485
2.451
2.413
2.378
2.359
1.375
(1.35%)
0.15%
53
22.36
Revenue growth%
23.78
22.45
24.00
22.68
24.34
26.14
28.11
26.51
26.79
29.61
24.68
26.79
25.24
73
11.06
Gross margin%
11.72
12.11
11.15
13.17
14.23
11.96
10.96
9.93
7.76
7.33
4.46
9.93
11.43
92
20.53
Operating margin%
15.56
17.20
18.70
20.79
17.88
15.88
13.33
15.87
13.86
12.21
8.80
13.86
15.88
56
20.62
Net margin%
0.40
1.59
3.84
5.56
6.78
4.25
3.64
2.78
3.87
6.22
13.34
3.87
3.86
82
23.47
P/E ratio (avg)x
8.923
10.04
9.581
10.56
10.49
11.55
12.43
13.18
12.04
11.69
30.59
12.04
11.05
85
21.37
EV/EBITx
19.57
20.98
20.82
19.10
18.38
15.64
15.21
13.78
13.88
14.96
16.24
14.96
17.01
12
10.49
FCF yield (avg)%
1.12
3.37
3.61
4.79
3.12
1.46
1.46
0.82
0.40
2.22
5.54
1.46
1.84
63
10.03
FCF margin%
0.40
0.40
0.40
0.40
2.83
4.38
4.86
2.26
0.48
2.07
13.08
2.26
1.27
25
1.475
FCF / Net incomex
1.476
1.742
1.882
2.246
2.231
2.345
2.419
2.842
2.966
3.497
1.386
2.842
2.295
36
13.59
ROIC%
22.23
21.64
23.15
25.92
24.17
22.64
25.32
24.67
25.74
27.31
22.87
25.32
24.42
50
14.66
Return on equity%
13.28
15.71
13.86
13.39
14.90
14.24
12.37
9.72
8.57
10.03
4.53
10.03
13.34
90
15.22
Return on assets%
5.02
5.88
3.96
1.83
1.07
1.91
0.40
3.20
0.42
0.93
22.68
0.93
1.87
88
1.91
EPS¥
1.43
1.64
1.71
1.85
2.09
2.32
2.69
2.86
2.84
3.21
2.01
8.94%
8.82%
—
12.69
EPS growth%
9.92
12.19
15.10
13.11
11.67
9.38
9.88
7.94
8.88
11.15
4.02
9.38
10.53
89
2.92
Bookvalue per sh¥
3.71
3.84
4.29
4.75
5.24
5.38
5.49
6.19
6.21
6.30
0.83
3.76%
5.26%
—
3.02
FCF per share¥
1.41
1.46
1.44
1.29
1.37
1.26
1.13
1.15
1.22
1.27
1.09
(1.64%)
(1.25%)
—
1.38
Dividend per sh¥
1.43
1.66
1.95
2.01
2.01
2.40
2.76
2.80
3.21
3.28
3.12
10.25%
9.62%
—
7.41
Div yield (avg)%
13.60
16.49
18.22
16.92
19.72
20.53
22.71
22.14
21.57
20.06
23.14
21.57
19.89
21
2.98
Payout ratio%
8.78
9.82
8.51
9.30
8.38
6.60
5.01
3.48
0.81
1.35
28.45
3.48
7.49
30
749.5
Shares (diluted)M
849.7
828.8
860.8
922.5
924.7
878.6
861.1
855.5
918.1
949.7
751.5
0.53%
1.25%
24
16.02
Buyback yield%
10.07
7.30
8.64
8.55
11.07
11.77
9.50
7.91
8.56
8.66
6.08
8.66
8.65
67
1.048
D/E ratiox
0.819
0.827
0.937
0.924
0.946
1.097
1.315
1.404
1.471
1.559
0.113
1.404
1.022
6
0.591
Enterprise value¥B
2.789
3.242
3.772
3.830
4.252
4.851
5.654
6.525
7.203
7.781
1.855
12.84%
10.90%
66
0.499
LT debt¥B
2.177
2.145
1.870
1.887
1.896
1.936
1.822
1.762
1.883
2.070
1.131
1.76%
(1.76%)
71
Revenue
¥2.359B
0.15%
1.00×
Cost of revenue
¥1.080B
(0.10%)
0.98×
Operating expenses
¥572.0M
0.38%
1.02×
Cash and investments
15.92%