0.659
Revenue¥B
0.786
0.815
0.850
0.899
0.940
0.970
0.984
1.035
1.082
1.137
0.700
3.89%
4.04%
25
15.29
Revenue growth%
1.87
0.67
0.40
0.81
2.31
1.30
0.40
0.40
0.40
0.40
28.16
0.40
0.54
72
14.70
Gross margin%
14.19
12.05
12.09
13.97
15.40
15.96
15.93
15.72
17.63
15.21
18.13
15.93
15.31
66
23.52
Operating margin%
24.55
23.68
22.39
24.56
23.96
26.08
24.82
22.30
22.83
24.34
21.48
24.34
24.15
12
22.75
Net margin%
22.63
24.56
26.48
27.04
25.02
24.89
23.20
24.49
22.11
22.41
24.55
23.20
24.53
21
14.10
P/E ratio (avg)x
46.57
46.48
48.66
51.81
52.71
51.27
46.74
44.56
49.86
52.22
14.29
49.86
49.26
70
13.16
EV/EBITx
19.03
19.13
21.34
24.32
23.35
23.31
25.53
29.12
31.71
35.79
28.89
29.12
23.83
62
25.09
FCF yield (avg)%
23.18
25.96
26.47
27.73
25.77
23.44
23.21
21.28
19.50
19.96
20.94
21.28
23.33
11
10.25
FCF margin%
0.58
0.40
3.38
5.50
6.96
8.28
5.71
3.36
0.61
0.40
12.20
3.36
3.37
79
0.695
FCF / Net incomex
0.818
0.948
0.994
1.031
0.956
1.065
1.127
1.303
1.396
1.516
0.493
1.303
1.048
23
24.87
ROIC%
3.07
1.53
1.86
3.37
4.59
3.15
0.50
0.69
0.40
3.21
21.17
0.69
2.46
6
3.39
Return on equity%
13.51
13.68
15.51
12.64
10.12
9.89
7.44
9.97
8.47
6.51
25.36
8.47
10.05
92
28.68
Return on assets%
4.31
5.92
5.98
7.68
10.03
12.87
9.91
9.06
9.73
12.60
13.68
9.91
9.40
27
0.97
EPS¥
5.20
5.87
6.48
6.77
7.54
8.71
9.54
9.63
9.93
11.44
1.04
8.70%
9.62%
—
23.14
EPS growth%
2.15
2.57
3.89
4.01
3.94
6.11
5.44
4.95
6.98
4.26
3.59
5.44
4.14
91
4.55
Bookvalue per sh¥
4.02
4.53
5.01
5.15
4.90
5.50
5.91
6.47
7.43
7.94
5.06
10.14%
7.00%
—
3.85
FCF per share¥
1.15
1.17
1.35
1.54
1.49
1.68
1.70
1.97
2.28
2.34
2.05
9.50%
8.59%
—
5.05
Dividend per sh¥
1.88
1.97
2.02
1.89
2.07
2.19
1.95
1.72
1.67
1.83
4.80
(2.45%)
(0.57%)
—
8.53
Div yield (avg)%
17.42
17.80
16.86
15.78
18.76
19.77
22.14
22.01
23.70
24.57
7.48
22.14
19.26
75
8.89
Payout ratio%
19.44
18.74
19.03
20.39
19.35
16.44
14.79
15.37
15.95
18.49
25.29
15.95
18.61
29
101.4
Shares (diluted)M
148.1
147.6
145.4
137.7
139.3
156.7
163.9
160.2
156.7
177.8
103.1
5.00%
1.57%
5
18.44
Buyback yield%
7.13
9.64
8.00
7.59
7.23
6.09
4.71
4.29
1.69
0.40
2.99
4.29
6.61
70
0.788
D/E ratiox
2.682
3.176
3.348
3.723
4.441
5.115
4.981
4.860
4.693
4.925
0.923
4.925
4.567
66
782.0
Enterprise value¥M
889.4
800.7
828.9
912.2
833.5
811.0
875.5
952.3
986.5
972.1
775.0
3.12%
0.82%
53
0.490
LT debt¥B
1.438
1.436
1.650
1.574
1.506
1.526
1.644
1.714
1.639
1.676
0.107
2.17%
2.54%
27
Revenue
¥1.137B
4.04%
1.00×
Cost of revenue
¥670.0M
4.10%
1.01×
Operating expenses
¥129.6M
4.14%
1.01×
Cash and investments
15.71%
Property and equipment
14.26%