0.733
Revenue¥B
0.861
0.887
0.915
0.926
0.927
0.960
0.982
1.025
1.036
1.066
0.768
2.84%
2.38%
14
28.84
Revenue growth%
10.27
8.51
6.52
8.75
10.42
12.58
11.73
8.81
6.74
4.13
23.45
8.81
8.78
54
4.18
Gross margin%
1.96
0.95
2.80
1.66
1.80
2.45
0.40
0.77
0.40
3.01
9.52
0.77
1.73
10
5.61
Operating margin%
5.54
8.32
7.02
5.42
4.47
4.52
3.99
5.00
3.68
3.14
28.41
3.99
4.76
56
21.00
Net margin%
24.19
24.48
24.55
26.31
24.42
24.54
23.94
24.34
26.33
26.76
3.65
24.54
24.51
28
16.92
P/E ratio (avg)x
39.67
46.65
54.92
66.08
67.08
66.04
70.64
69.73
76.28
91.73
21.20
70.64
66.58
75
17.69
EV/EBITx
19.84
20.43
21.70
21.17
19.88
20.85
24.41
27.42
26.22
28.24
34.34
26.22
21.43
18
8.49
FCF yield (avg)%
17.01
19.93
17.67
19.03
19.18
17.10
16.69
17.07
18.69
17.75
21.78
17.10
17.71
32
13.46
FCF margin%
27.40
30.35
33.08
34.08
35.75
36.22
36.13
34.05
36.73
33.94
15.09
36.13
34.07
95
1.316
FCF / Net incomex
1.513
1.704
1.822
1.884
1.906
1.771
1.825
1.730
1.824
1.663
1.146
1.771
1.796
21
17.88
ROIC%
18.23
17.37
19.36
19.29
21.45
19.34
17.03
18.57
20.37
18.58
9.64
18.58
18.94
36
17.45
Return on equity%
9.18
7.87
8.98
11.95
13.56
12.79
14.61
13.28
11.33
12.01
29.69
12.79
11.98
70
7.10
Return on assets%
20.67
19.41
19.05
17.77
19.06
16.85
14.34
13.24
12.06
14.79
10.83
14.34
17.31
67
1.25
EPS¥
2.83
2.82
2.79
2.91
3.14
2.93
2.95
2.81
2.91
2.85
1.31
(1.96%)
(0.74%)
—
24.37
EPS growth%
34.07
36.27
33.89
33.97
34.83
35.47
38.14
38.75
38.68
39.55
5.51
38.68
35.87
86
1.53
Bookvalue per sh¥
1.53
1.70
1.73
1.62
1.54
1.58
1.81
1.77
2.02
2.20
1.28
7.48%
2.81%
—
3.35
FCF per share¥
0.92
0.97
1.07
0.98
0.89
0.83
0.79
0.80
0.85
0.77
2.21
(2.88%)
(0.43%)
—
0.89
Dividend per sh¥
2.37
2.53
2.56
2.42
2.47
2.57
2.33
2.41
2.67
2.95
0.66
3.62%
1.58%
—
5.88
Div yield (avg)%
7.89
5.76
5.49
7.33
8.16
8.78
7.12
7.30
8.73
7.15
2.94
7.30
7.32
49
15.15
Payout ratio%
15.22
13.28
16.09
14.10
14.64
15.35
13.30
15.35
16.75
17.12
19.90
15.35
15.28
80
148.0
Shares (diluted)M
96.07
99.94
94.60
84.86
92.41
89.57
89.63
84.95
72.47
66.53
145.9
(6.36%)
(4.37%)
91
10.38
Buyback yield%
30.55
31.77
33.65
34.20
33.42
33.94
31.14
31.01
29.10
29.00
12.95
31.01
31.45
45
0.724
D/E ratiox
2.322
2.724
2.921
2.960
3.083
3.385
3.807
3.987
4.706
5.185
0.125
3.987
3.234
58
655.2
Enterprise value¥M
369.1
395.7
441.9
450.8
440.0
413.8
454.0
512.3
495.2
562.6
621.0
5.04%
4.70%
48
628.8
LT debt¥M
158.7
145.2
125.1
113.3
108.7
94.64
91.72
91.17
99.28
97.25
647.0
(2.19%)
(4.57%)
68
Revenue
¥1.066B
2.38%
1.00×
Cost of revenue
¥668.4M
2.69%
1.03×
Operating expenses
¥244.2M
2.24%
0.99×
Cash and investments
18.04%