1.655
Revenue¥B
1.542
1.591
1.586
1.625
1.660
1.706
1.731
1.725
1.741
1.743
1.801
0.98%
1.34%
39
5.00
Revenue growth%
8.50
8.47
9.81
9.59
7.09
4.15
6.44
5.04
4.91
2.84
27.08
4.91
6.76
77
13.62
Gross margin%
19.66
21.39
22.89
22.35
21.37
19.11
19.58
19.18
17.33
15.50
18.32
19.11
19.62
60
21.87
Operating margin%
24.10
25.50
24.81
26.55
26.40
27.68
28.06
29.72
29.04
31.68
23.04
29.04
27.11
89
20.45
Net margin%
17.93
17.46
17.21
16.41
15.96
13.45
12.72
15.22
18.09
20.59
11.77
15.22
16.81
16
7.412
P/E ratio (avg)x
36.25
37.73
43.84
51.57
54.13
59.96
71.95
86.09
85.40
86.88
15.12
85.40
57.04
53
30.44
EV/EBITx
23.41
20.53
19.51
19.68
17.24
17.17
18.19
17.61
18.48
16.75
11.61
17.61
18.34
50
8.88
FCF yield (avg)%
14.99
14.41
14.68
15.48
15.12
15.76
13.48
13.48
15.71
17.00
13.87
15.71
15.05
82
18.39
FCF margin%
16.42
18.71
20.32
20.38
21.55
19.11
19.47
16.75
16.88
14.17
29.85
16.88
18.91
38
0.762
FCF / Net incomex
0.512
0.492
0.580
0.686
0.782
0.914
1.003
1.035
1.168
1.338
1.661
1.035
0.848
17
5.00
ROIC%
25.75
27.48
26.11
28.64
26.84
26.59
29.38
28.45
31.35
30.36
23.73
29.38
27.96
51
12.61
Return on equity%
24.45
22.96
25.32
24.35
26.85
29.19
28.31
28.01
26.95
27.52
19.66
28.01
26.90
91
20.84
Return on assets%
24.15
23.06
20.32
22.70
23.06
22.15
19.76
20.89
20.02
20.38
2.90
20.38
21.52
8
0.43
EPS¥
0.83
0.88
0.90
0.83
0.76
0.80
0.92
0.97
1.06
1.11
0.47
7.80%
3.12%
—
8.77
EPS growth%
11.06
9.01
7.00
5.39
5.33
4.51
6.75
3.89
3.39
1.74
10.77
3.89
5.36
91
0.55
Bookvalue per sh¥
0.78
0.74
0.74
0.80
0.83
0.91
1.07
1.15
1.32
1.39
0.37
10.75%
6.36%
—
0.57
FCF per share¥
0.33
0.36
0.44
0.44
0.53
0.63
0.67
0.67
0.80
0.80
0.56
8.40%
11.08%
—
0.44
Dividend per sh¥
0.23
0.21
0.22
0.20
0.18
0.16
0.15
0.16
0.15
0.16
0.64
(2.27%)
(3.82%)
—
22.68
Div yield (avg)%
16.46
19.16
17.42
17.15
17.98
18.50
18.05
15.45
13.13
13.39
5.90
15.45
17.28
49
11.79
Payout ratio%
13.26
16.24
17.39
15.00
12.50
14.52
14.03
12.38
14.67
17.26
21.61
14.52
14.59
51
1.322
Shares (diluted)B
1.036
1.170
1.285
1.158
1.086
1.022
1.024
1.046
1.171
1.111
1.336
0.45%
0.05%
92
10.89
Buyback yield%
24.19
22.20
19.34
20.65
21.89
21.75
24.17
26.26
27.41
26.42
29.92
26.26
23.18
11
1.568
D/E ratiox
0.224
0.207
0.213
0.214
0.219
0.230
0.261
0.292
0.307
0.348
1.079
0.292
0.227
88
1.341
Enterprise value¥B
2.416
2.579
2.516
2.322
2.413
2.609
2.380
2.482
2.512
2.529
0.924
0.94%
1.49%
38
1.626
LT debt¥B
1.284
1.302
1.240
1.199
1.263
1.357
1.407
1.406
1.483
1.456
1.249
2.88%
0.17%
26
Revenue
¥1.743B
1.34%
1.00×
Cost of revenue
¥921.5M
1.30%
1.00×
Operating expenses
¥390.3M
1.36%
1.00×
Cash and investments
16.84%