0.140
Revenue¥B
1.706
1.704
1.701
1.737
1.710
1.715
1.743
1.725
1.754
1.761
0.144
0.59%
0.08%
33
28.17
Revenue growth%
16.49
15.46
15.30
15.05
16.47
15.92
18.84
21.17
20.39
23.24
5.40
20.39
16.48
85
25.24
Gross margin%
11.99
11.17
9.87
7.36
6.04
6.38
5.99
3.59
2.11
2.84
11.02
3.59
6.21
36
25.01
Operating margin%
28.01
27.02
27.80
28.77
26.50
25.26
27.13
26.84
25.70
28.48
20.74
26.84
27.08
27
16.46
Net margin%
16.84
19.38
21.96
23.02
22.59
25.29
23.62
24.73
27.37
30.17
6.61
25.29
23.32
49
30.04
P/E ratio (avg)x
21.18
20.80
21.75
21.80
22.37
22.56
23.08
23.75
23.64
22.70
24.41
23.08
22.47
52
33.92
EV/EBITx
35.34
32.45
29.73
26.56
25.05
27.74
27.33
24.89
24.56
26.27
18.66
26.27
26.95
83
16.64
FCF yield (avg)%
19.36
17.58
17.74
18.71
19.73
16.97
15.95
14.16
15.59
12.87
24.79
15.59
17.28
36
20.94
FCF margin%
22.37
21.33
23.71
25.14
26.68
29.49
32.12
32.18
31.88
30.19
9.15
31.88
28.09
19
1.011
FCF / Net incomex
0.355
0.353
0.385
0.352
0.320
0.335
0.317
0.308
0.344
0.385
0.525
0.335
0.348
39
27.68
ROIC%
31.17
31.07
29.06
27.92
29.61
27.14
28.59
26.83
27.62
29.97
28.54
27.62
28.82
50
14.15
Return on equity%
18.22
17.74
18.18
16.79
17.72
19.63
21.90
20.03
17.70
18.21
4.51
19.63
18.20
55
3.92
Return on assets%
27.32
28.77
27.05
29.06
28.08
28.83
29.15
31.21
34.12
34.01
2.26
31.21
28.94
37
0.72
EPS¥
1.95
2.12
2.06
2.21
2.28
2.44
2.79
3.05
2.92
3.33
0.77
7.91%
6.34%
—
21.20
EPS growth%
27.77
29.82
30.62
27.77
26.92
27.07
24.64
23.17
23.02
24.32
2.33
24.32
27.00
9
0.67
Bookvalue per sh¥
0.90
0.84
0.72
0.76
0.77
0.75
0.76
0.75
0.68
0.69
1.60
(2.33%)
(3.01%)
—
1.16
FCF per share¥
1.77
1.86
1.84
2.03
2.07
2.14
2.23
2.10
2.16
2.25
1.69
1.65%
1.89%
—
1.18
Dividend per sh¥
0.43
0.45
0.47
0.54
0.50
0.47
0.46
0.48
0.54
0.60
1.83
3.44%
3.71%
—
16.67
Div yield (avg)%
28.38
27.10
24.96
26.32
25.92
23.78
24.82
25.13
27.14
25.45
27.68
25.13
25.69
51
7.48
Payout ratio%
10.03
12.36
13.48
12.77
11.89
9.48
9.11
10.66
9.80
9.68
21.83
9.68
10.34
27
0.790
Shares (diluted)B
0.914
0.856
0.894
0.933
0.986
0.958
0.981
1.074
0.999
1.086
0.799
1.94%
2.68%
67
2.73
Buyback yield%
17.79
16.89
14.17
12.98
15.52
18.24
17.38
14.58
16.64
14.97
13.39
16.64
16.08
39
0.739
D/E ratiox
0.905
0.856
0.744
0.682
0.634
0.582
0.586
0.596
0.588
0.574
1.392
0.586
0.615
94
1.835
Enterprise value¥B
1.564
1.784
1.831
1.868
2.118
2.378
2.608
2.478
2.633
3.023
0.585
7.38%
6.75%
10
0.272
LT debt¥B
0.749
0.769
0.855
0.852
0.940
1.028
1.188
1.393
1.611
1.751
0.598
13.25%
10.56%
36
Revenue
¥1.761B
0.08%
1.00×
Cost of revenue
¥1.037B
(0.28%)
0.96×
Operating expenses
¥439.9M
0.22%
1.01×
Cash and investments
14.53%