2.097
Revenue¥B
2.209
2.223
2.287
2.315
2.325
2.345
2.426
2.442
2.428
2.435
2.269
0.93%
1.33%
45
15.27
Revenue growth%
0.78
1.43
1.32
0.40
0.40
1.43
0.40
0.40
0.40
1.31
6.93
0.40
0.59
39
23.73
Gross margin%
24.29
23.71
22.11
22.84
25.06
24.94
26.40
26.10
28.63
29.65
21.15
26.40
25.00
13
22.95
Operating margin%
26.98
24.93
24.40
26.32
24.67
26.53
26.38
26.98
29.33
32.13
16.53
26.98
26.45
36
14.52
Net margin%
1.66
1.65
0.40
0.40
0.73
2.06
0.66
1.61
2.82
4.80
14.79
2.06
1.63
19
30.74
P/E ratio (avg)x
12.24
13.59
15.18
14.27
15.68
15.59
16.04
14.68
13.11
14.07
16.21
14.68
14.48
57
14.40
EV/EBITx
17.79
17.88
15.85
13.97
13.49
12.67
11.87
12.15
12.15
10.80
7.298
12.15
13.08
19
27.24
FCF yield (avg)%
14.73
14.57
14.39
13.38
12.68
14.74
14.01
12.66
12.34
12.90
20.21
12.90
13.70
52
4.86
FCF margin%
32.10
31.77
33.66
34.22
34.85
32.77
34.15
35.63
35.46
38.45
29.17
35.46
34.19
61
0.788
FCF / Net incomex
1.467
1.319
1.425
1.448
1.387
1.372
1.274
1.224
1.324
1.183
0.541
1.274
1.348
12
10.54
ROIC%
17.73
18.62
19.61
17.77
17.47
18.73
21.64
24.01
23.04
22.37
6.51
22.37
19.17
52
19.68
Return on equity%
9.31
6.41
5.82
3.49
3.03
5.65
6.51
8.76
6.07
7.29
2.95
6.51
6.24
36
4.28
Return on assets%
3.04
5.35
2.83
4.00
5.23
7.79
10.58
11.91
14.48
14.09
19.80
11.91
6.57
6
2.69
EPS¥
4.29
5.04
4.92
5.78
6.94
7.20
7.09
7.24
8.72
9.33
2.90
6.08%
8.55%
—
16.89
EPS growth%
14.09
12.52
13.89
13.43
13.96
14.84
13.32
13.38
15.15
12.82
18.51
13.38
13.66
78
5.14
Bookvalue per sh¥
7.98
8.77
9.70
9.17
8.43
8.53
8.50
9.48
9.88
10.97
2.67
5.42%
4.22%
—
8.99
FCF per share¥
10.40
10.09
8.92
8.31
8.19
7.75
8.53
8.25
9.16
8.86
3.94
1.59%
(1.65%)
—
7.33
Dividend per sh¥
6.09
5.89
5.83
5.38
6.11
5.53
5.63
5.19
5.28
4.77
6.89
(4.82%)
(1.25%)
—
23.23
Div yield (avg)%
15.88
16.23
17.30
15.58
18.06
19.07
17.00
18.48
21.24
23.76
13.77
19.07
17.68
79
18.34
Payout ratio%
8.57
10.04
8.06
6.18
6.24
7.15
8.27
7.68
10.38
12.39
10.24
8.27
8.17
62
113.6
Shares (diluted)M
130.3
116.2
101.6
111.8
119.5
112.4
118.1
105.2
95.82
104.2
111.8
(2.71%)
(1.36%)
65
26.77
Buyback yield%
21.58
19.02
16.84
13.85
11.22
9.78
8.81
11.03
12.38
14.46
23.30
11.03
13.12
89
0.911
D/E ratiox
0.486
0.474
0.480
0.426
0.450
0.398
0.372
0.336
0.348
0.315
1.581
0.348
0.412
95
2.151
Enterprise value¥B
3.656
3.845
3.636
3.818
4.337
4.739
5.053
4.899
5.665
5.262
2.082
3.94%
5.17%
27
0.669
LT debt¥B
3.701
3.920
4.380
4.427
4.511
4.813
5.609
5.501
5.554
5.249
1.359
3.08%
3.72%
84
Revenue
¥2.435B
1.33%
1.00×
Cost of revenue
¥1.704B
1.33%
1.00×
Operating expenses
¥418.8M
2.08%
1.08×
Property and equipment
21.55%
Cash and investments
20.02%