1.082
Revenue¥B
1.658
1.742
1.804
1.879
1.900
1.989
2.013
2.050
2.081
2.137
1.107
2.38%
2.73%
39
2.89
Revenue growth%
11.30
8.69
6.78
8.49
5.59
2.79
0.58
0.45
0.40
0.40
14.13
0.45
4.19
77
2.66
Gross margin%
28.84
28.38
28.00
28.52
29.06
27.79
25.11
27.27
28.26
29.47
23.53
27.79
28.32
81
6.83
Operating margin%
16.05
13.72
15.46
13.21
10.23
11.18
10.24
7.63
7.00
7.26
25.07
7.63
10.71
63
26.35
Net margin%
9.16
10.43
11.37
10.58
7.88
4.92
5.44
5.55
3.12
0.45
17.39
4.92
6.71
22
25.15
P/E ratio (avg)x
52.39
61.14
68.07
71.12
72.40
73.64
84.66
81.80
82.49
90.25
20.83
82.49
73.02
84
34.97
EV/EBITx
8.269
7.912
7.313
7.434
7.889
7.444
7.923
7.695
7.493
7.753
16.66
7.695
7.724
73
11.34
FCF yield (avg)%
4.87
3.88
6.64
4.39
3.05
6.02
7.12
10.10
11.18
9.57
13.44
9.57
6.33
9
16.48
FCF margin%
18.20
16.55
18.54
20.13
22.69
23.50
24.50
24.66
23.78
25.83
14.92
24.50
23.10
66
1.599
FCF / Net incomex
1.220
1.228
1.282
1.276
1.282
1.284
1.214
1.170
1.138
1.074
1.509
1.170
1.224
50
16.94
ROIC%
2.25
1.23
3.27
6.15
8.60
7.32
9.12
6.36
3.61
4.49
23.27
6.36
5.32
73
5.09
Return on equity%
0.40
0.40
0.40
0.40
2.72
2.96
1.23
0.40
0.40
2.19
19.54
1.23
0.40
19
4.68
Return on assets%
6.17
5.98
4.88
3.21
4.59
3.41
4.00
2.98
1.75
0.40
10.50
2.98
3.71
78
1.67
EPS¥
2.50
2.75
3.09
3.56
3.48
3.31
3.85
4.37
4.56
4.29
1.73
4.26%
7.26%
—
24.79
EPS growth%
16.83
18.67
20.41
20.49
21.31
23.99
24.15
24.22
27.00
25.31
27.23
24.22
22.65
68
1.68
Bookvalue per sh¥
1.14
1.20
1.20
1.30
1.29
1.45
1.44
1.52
1.79
2.00
1.26
9.17%
6.17%
—
1.06
FCF per share¥
2.32
2.39
2.36
2.01
1.77
1.64
1.61
1.50
1.44
1.54
1.60
(2.65%)
(3.67%)
—
0.50
Dividend per sh¥
1.64
1.60
1.57
1.63
1.92
2.29
2.62
2.74
3.03
3.51
0.76
12.88%
9.03%
—
3.62
Div yield (avg)%
11.72
10.53
11.53
10.21
11.71
11.28
9.91
9.96
11.96
10.46
2.18
10.46
10.91
26
16.23
Payout ratio%
34.17
35.64
36.90
37.53
37.73
36.87
34.22
33.87
33.47
35.63
24.00
34.22
35.64
90
0.849
Shares (diluted)B
1.429
1.418
1.484
1.755
2.114
2.514
2.901
3.224
3.547
3.884
0.877
12.94%
10.64%
67
12.70
Buyback yield%
15.36
15.78
16.37
14.73
14.97
15.40
16.06
17.94
16.51
19.11
28.03
16.51
15.92
52
0.883
D/E ratiox
0.360
0.340
0.360
0.345
0.353
0.360
0.352
0.306
0.327
0.301
0.316
0.327
0.349
44
0.996
Enterprise value¥B
1.854
1.699
1.642
1.740
1.590
1.404
1.524
1.382
1.429
1.274
1.640
(4.33%)
(3.13%)
81
1,684
LT debt¥M
464.1
428.6
440.8
436.8
408.9
425.0
440.4
482.9
548.1
617.8
984.9
8.61%
2.44%
38
Revenue
¥2.137B
2.73%
1.00×
Cost of revenue
¥1.317B
3.12%
1.04×
Operating expenses
¥216.3M
2.18%
0.95×
Cash and investments
17.17%