1.122
Revenue¥B
1.271
1.336
1.357
1.430
1.490
1.575
1.664
1.679
1.739
1.774
1.149
3.55%
3.52%
32
2.02
Revenue growth%
0.40
0.40
0.40
3.37
3.24
2.64
0.54
3.08
0.59
1.55
14.59
1.55
1.07
19
6.92
Gross margin%
30.25
29.08
26.89
26.37
27.56
30.15
30.71
30.96
31.00
33.89
17.75
30.96
30.20
24
2.90
Operating margin%
16.63
15.39
15.02
15.76
15.80
18.12
18.95
17.03
14.16
14.34
2.69
17.03
15.78
84
8.80
Net margin%
14.68
15.67
16.21
16.93
15.64
17.00
17.06
18.06
18.07
17.10
22.38
17.10
16.97
27
18.94
P/E ratio (avg)x
17.54
18.50
20.21
19.62
22.53
22.57
23.77
25.79
25.45
28.01
11.71
25.45
22.55
18
23.91
EV/EBITx
38.59
42.40
40.50
40.75
38.82
39.88
37.40
41.99
42.27
42.84
12.18
41.99
40.63
50
28.49
FCF yield (avg)%
17.97
18.46
21.01
18.38
16.94
17.37
20.36
18.05
16.42
18.84
17.73
18.05
18.22
51
26.40
FCF margin%
3.05
5.43
7.30
9.88
7.34
6.68
5.74
7.39
5.59
8.52
13.16
6.68
6.99
63
1.424
FCF / Net incomex
0.432
0.412
0.426
0.413
0.427
0.473
0.488
0.536
0.520
0.556
0.860
0.520
0.453
13
8.03
ROIC%
18.50
20.36
18.24
20.91
20.85
21.60
19.96
18.22
17.36
18.64
4.87
18.64
19.30
83
25.72
Return on equity%
19.79
19.72
20.50
21.87
21.83
24.04
23.27
22.01
23.89
25.46
28.00
23.89
21.94
38
6.14
Return on assets%
1.69
3.46
4.48
4.67
3.84
3.71
5.50
7.50
7.51
7.22
20.93
7.22
4.57
25
0.79
EPS¥
0.23
0.24
0.27
0.29
0.31
0.35
0.32
0.30
0.30
0.27
0.86
(2.65%)
3.05%
—
12.99
EPS growth%
27.49
28.15
28.32
28.80
29.32
27.90
28.02
29.79
31.77
30.76
24.38
29.79
28.56
46
0.61
Bookvalue per sh¥
0.45
0.48
0.54
0.57
0.65
0.67
0.64
0.64
0.66
0.78
0.86
3.72%
6.30%
—
0.82
FCF per share¥
0.28
0.32
0.38
0.42
0.44
0.48
0.52
0.58
0.68
0.67
0.96
8.69%
10.25%
—
0.72
Dividend per sh¥
1.34
1.51
1.58
1.54
1.52
1.57
1.59
1.75
2.07
1.99
0.36
5.50%
4.42%
—
16.48
Div yield (avg)%
34.16
37.09
39.38
37.25
36.48
35.48
35.17
32.94
31.68
32.11
23.12
32.94
35.32
40
19.54
Payout ratio%
22.36
24.26
26.03
23.36
25.28
25.07
25.65
23.06
20.30
19.93
6.71
23.06
23.81
74
324.3
Shares (diluted)M
319.7
323.4
296.0
281.3
262.1
255.7
239.0
236.6
210.6
231.8
314.2
(2.43%)
(2.37%)
39
9.28
Buyback yield%
15.82
13.91
15.31
13.26
14.95
13.54
15.86
15.80
18.37
21.12
29.47
15.86
15.55
23
1.306
D/E ratiox
1.510
1.641
1.584
1.623
1.678
1.848
1.969
2.150
2.178
2.204
1.784
2.150
1.763
14
1,536
Enterprise value¥M
823.3
723.6
745.3
727.4
696.2
741.0
680.8
688.5
595.2
595.4
824.4
(3.08%)
(3.74%)
69
1.702
LT debt¥B
2.619
2.506
2.361
2.310
2.362
2.434
2.320
2.577
2.533
2.794
0.308
3.42%
2.24%
7
Revenue
¥1.774B
3.52%
1.00×
Cost of revenue
¥993.5M
3.27%
0.98×
Operating expenses
¥333.0M
3.34%
0.98×
Cash and investments
17.20%