0.687
Revenue¥B
1.981
1.967
1.964
1.945
1.956
1.971
1.985
1.962
1.959
2.002
0.737
0.47%
0.01%
45
27.41
Revenue growth%
11.66
14.27
12.14
13.74
12.08
10.39
9.97
12.72
14.36
11.68
5.42
11.68
12.11
18
6.73
Gross margin%
28.37
31.03
30.82
33.37
36.31
34.63
36.46
36.27
37.35
39.44
25.05
36.46
35.45
42
28.09
Operating margin%
19.30
18.97
17.41
14.94
16.87
18.55
17.17
15.05
16.25
17.11
20.21
17.11
17.14
45
29.30
Net margin%
28.41
27.67
27.56
29.26
28.12
27.11
29.12
29.67
30.79
32.11
7.06
29.67
28.76
74
30.19
P/E ratio (avg)x
14.70
13.77
12.06
13.06
12.82
11.60
9.941
8.906
8.975
8.649
11.87
8.975
11.83
25
14.90
EV/EBITx
14.90
17.35
20.76
21.70
22.27
24.77
29.47
30.20
34.92
35.16
28.17
30.20
23.52
85
18.94
FCF yield (avg)%
18.28
16.10
15.58
15.84
15.92
17.92
20.38
18.37
17.74
16.86
10.22
17.92
17.30
30
23.33
FCF margin%
21.80
20.90
22.71
23.56
26.32
23.34
25.66
22.84
24.79
21.88
23.71
23.34
23.09
78
1.521
FCF / Net incomex
0.709
0.737
0.828
0.813
0.918
0.928
1.064
1.185
1.236
1.141
1.250
1.141
0.923
47
16.99
ROIC%
14.68
14.09
16.31
19.03
20.97
22.34
23.24
24.92
26.07
27.44
13.40
24.92
21.66
54
6.31
Return on equity%
32.95
31.73
32.10
34.97
35.31
36.95
35.00
32.84
32.24
33.45
10.09
33.45
33.20
40
12.58
Return on assets%
21.27
21.88
19.52
17.22
17.23
19.57
16.73
19.66
20.00
22.24
29.65
19.66
19.61
88
2.24
EPS¥
1.40
1.30
1.22
1.31
1.25
1.30
1.16
1.05
1.06
0.98
2.32
(4.83%)
(2.82%)
—
24.29
EPS growth%
18.56
21.09
20.87
18.18
19.33
22.17
22.94
22.18
21.84
21.60
16.33
22.17
21.34
93
2.53
Bookvalue per sh¥
1.16
1.28
1.47
1.67
1.69
1.85
2.20
2.49
2.91
3.28
0.72
14.13%
10.58%
—
2.12
FCF per share¥
0.85
0.84
0.96
1.07
1.07
1.05
1.07
1.21
1.24
1.38
1.75
5.08%
4.68%
—
1.46
Dividend per sh¥
0.83
0.91
0.92
0.86
0.88
0.84
0.95
1.01
0.92
0.87
2.23
(0.20%)
(0.43%)
—
19.91
Div yield (avg)%
13.23
10.79
11.07
12.16
10.18
8.11
10.45
12.18
12.99
15.87
22.11
12.18
11.62
22
11.52
Payout ratio%
31.17
31.60
30.05
30.46
31.21
29.19
30.55
29.67
29.59
28.64
19.19
29.59
30.25
65
342.6
Shares (diluted)M
379.2
380.2
339.5
323.2
362.9
379.4
372.0
387.1
410.3
399.1
335.2
1.92%
0.71%
47
15.01
Buyback yield%
4.62
4.98
2.88
4.25
5.93
5.22
3.90
6.57
4.60
2.06
8.63
4.60
4.61
21
0.636
D/E ratiox
1.308
1.375
1.438
1.254
1.322
1.165
1.200
1.034
0.998
1.080
0.282
1.080
1.227
10
1,020
Enterprise value¥M
335.9
307.0
324.2
313.4
297.6
318.3
295.7
293.4
326.5
346.6
257.0
3.10%
0.51%
79
1.198
LT debt¥B
1.105
1.231
1.195
1.316
1.393
1.370
1.498
1.429
1.672
1.635
1.389
3.26%
4.99%
90
Revenue
¥2.002B
0.01%
1.00×
Cost of revenue
¥1.343B
(0.27%)
0.97×
Operating expenses
¥256.6M
1.07%
1.11×
Cash and investments
13.08%