0.521
Revenue¥B
0.670
0.690
0.721
0.741
0.789
0.838
0.899
0.931
0.985
1.057
0.575
6.03%
5.01%
17
5.46
Revenue growth%
28.54
27.39
26.88
29.35
28.14
28.08
25.97
26.46
24.79
27.26
22.91
26.46
27.33
52
4.70
Gross margin%
27.60
25.86
23.14
23.18
25.11
26.38
28.00
25.46
27.47
26.02
2.14
26.38
25.94
48
17.97
Operating margin%
20.74
22.86
20.27
20.17
19.22
21.19
20.22
22.83
21.74
23.68
22.85
21.74
20.97
83
6.36
Net margin%
3.98
2.57
0.40
2.19
0.48
0.40
2.01
2.00
0.40
0.40
15.58
0.40
1.24
12
33.78
P/E ratio (avg)x
23.86
23.55
24.49
23.68
25.71
24.12
26.69
28.34
32.10
34.92
35.53
28.34
25.10
78
9.924
EV/EBITx
23.88
27.46
27.10
29.38
32.27
37.44
36.77
36.35
42.00
40.02
24.81
37.44
34.31
68
6.02
FCF yield (avg)%
22.33
21.52
19.11
18.29
21.12
21.01
21.88
24.76
23.77
25.91
20.30
23.77
21.70
22
5.83
FCF margin%
19.36
21.99
20.92
21.92
23.08
23.80
24.63
27.24
27.38
29.02
13.28
27.24
23.44
48
1.539
FCF / Net incomex
0.434
0.476
0.544
0.589
0.589
0.601
0.590
0.575
0.533
0.591
1.231
0.590
0.582
91
29.15
ROIC%
25.27
23.47
23.31
24.58
26.36
24.51
24.64
23.19
23.47
26.05
5.27
24.51
24.55
44
20.96
Return on equity%
8.13
8.00
10.25
10.63
7.64
7.75
9.67
8.81
9.18
7.41
26.30
8.81
8.47
39
18.34
Return on assets%
17.75
18.72
21.70
19.51
20.38
19.81
18.34
17.89
17.84
17.60
28.07
17.89
18.53
76
1.98
EPS¥
2.35
2.14
2.16
1.99
1.87
1.99
1.92
2.00
1.90
1.70
2.07
(1.91%)
(3.47%)
—
29.88
EPS growth%
26.36
23.37
21.40
22.11
19.91
19.09
18.92
18.43
19.12
18.09
13.83
18.92
19.52
40
1.70
Bookvalue per sh¥
1.43
1.56
1.65
1.73
1.78
1.96
2.03
1.98
2.10
2.06
2.01
3.04%
3.52%
—
1.86
FCF per share¥
1.43
1.45
1.42
1.47
1.56
1.65
1.82
1.73
1.72
1.86
1.96
3.60%
2.06%
—
1.59
Dividend per sh¥
3.06
3.63
4.18
4.93
4.85
5.56
6.24
6.24
6.24
6.19
0.69
5.00%
9.25%
—
25.74
Div yield (avg)%
3.52
2.29
0.40
0.40
0.40
0.40
0.89
2.68
5.00
3.22
22.56
2.68
1.59
25
4.79
Payout ratio%
35.74
35.19
33.66
35.81
37.57
37.72
36.11
33.43
35.61
33.55
13.28
35.61
35.67
33
337.8
Shares (diluted)M
401.1
423.3
433.5
491.3
521.5
557.7
552.5
626.0
609.9
587.6
341.4
2.42%
4.25%
58
2.22
Buyback yield%
3.04
2.34
5.14
6.06
4.73
7.13
9.31
6.73
5.65
4.95
25.80
6.73
5.40
11
1.736
D/E ratiox
1.467
1.496
1.480
1.510
1.373
1.275
1.309
1.349
1.424
1.586
0.688
1.349
1.446
45
253.9
Enterprise value¥M
177.3
168.6
180.4
175.8
152.0
148.5
134.2
127.8
121.0
117.2
198.3
(5.07%)
(4.78%)
33
0.100
LT debt¥B
0.663
0.693
0.783
0.771
0.768
0.787
0.799
0.943
1.068
1.203
0.481
9.38%
6.71%
46
Revenue
¥1.057B
5.01%
1.00×
Cost of revenue
¥720.7M
5.21%
1.02×
Operating expenses
¥129.3M
5.24%
1.02×
Cash and investments
15.26%