0.069
Revenue¥B
0.891
0.904
0.952
0.975
1.016
1.046
1.094
1.116
1.142
1.171
0.074
2.88%
3.10%
93
2.30
Revenue growth%
11.99
10.16
12.96
10.01
8.99
11.22
13.10
15.35
17.48
16.38
27.82
15.35
12.48
19
24.67
Gross margin%
24.49
21.98
24.58
24.30
22.85
20.59
20.71
22.22
21.75
20.23
23.99
20.71
22.10
8
25.93
Operating margin%
14.25
14.98
12.74
11.64
9.55
8.74
11.40
9.97
10.35
9.01
11.58
9.97
10.88
82
23.44
Net margin%
29.87
28.70
29.04
30.05
32.01
33.08
34.94
34.80
34.81
33.42
13.93
34.80
32.54
43
6.015
P/E ratio (avg)x
16.95
16.04
15.96
13.90
12.30
12.15
12.61
12.60
10.77
9.358
32.26
12.15
12.60
45
24.28
EV/EBITx
9.886
8.622
7.414
7.741
8.161
8.798
8.651
8.940
9.265
8.740
34.35
8.798
8.696
52
16.39
FCF yield (avg)%
8.29
8.14
9.44
7.15
8.53
10.26
7.87
5.40
8.29
10.97
7.35
8.29
8.29
20
29.03
FCF margin%
19.84
21.77
22.54
22.66
23.85
23.39
23.52
23.03
24.70
22.38
5.33
23.39
22.85
90
1.571
FCF / Net incomex
0.856
0.890
0.939
0.897
0.924
0.913
1.038
1.013
1.072
1.043
0.997
1.038
0.932
31
5.59
ROIC%
17.18
17.54
16.91
16.78
14.42
13.11
13.62
16.10
14.70
14.05
4.46
14.05
15.40
76
9.36
Return on equity%
8.55
10.80
8.82
7.69
7.54
8.50
7.50
9.22
11.79
13.19
5.06
9.22
8.68
9
21.76
Return on assets%
18.22
16.09
14.01
16.98
17.85
18.32
19.93
18.16
15.96
15.49
9.39
18.16
17.42
18
1.37
EPS¥
2.89
2.75
3.05
3.25
3.75
4.26
4.76
5.09
4.80
4.75
1.52
4.83%
5.26%
—
13.42
EPS growth%
17.86
20.13
20.63
20.05
21.73
24.48
25.55
22.82
21.63
22.39
24.99
22.82
21.68
74
2.22
Bookvalue per sh¥
0.98
1.03
0.97
0.87
0.94
0.93
0.92
0.87
0.88
0.90
1.00
(0.83%)
(1.36%)
—
2.30
FCF per share¥
2.18
2.33
2.48
2.43
2.70
2.86
3.22
3.41
3.40
3.50
2.18
5.28%
6.27%
—
0.63
Dividend per sh¥
1.90
1.85
2.07
2.06
2.06
2.39
2.74
3.04
3.48
4.08
0.87
14.59%
8.40%
—
23.25
Div yield (avg)%
0.40
3.35
3.96
6.49
3.50
2.34
5.28
6.83
5.00
2.61
27.95
5.00
3.73
12
7.49
Payout ratio%
24.19
24.38
25.89
24.16
25.24
24.20
26.65
27.06
25.64
27.76
8.09
26.65
25.44
74
412.5
Shares (diluted)M
621.8
673.8
641.6
672.0
655.1
624.4
555.9
536.9
574.1
600.5
407.3
(1.73%)
0.43%
77
20.65
Buyback yield%
14.50
12.35
12.29
12.85
10.14
12.97
11.80
11.14
11.63
14.39
12.36
11.80
12.32
32
0.469
D/E ratiox
0.636
0.620
0.546
0.524
0.481
0.480
0.531
0.582
0.607
0.650
0.330
0.582
0.564
52
332.6
Enterprise value¥M
422.5
417.4
445.8
497.3
470.1
517.7
513.7
565.1
577.2
516.0
544.2
1.88%
2.44%
37
0.479
LT debt¥B
0.644
0.589
0.532
0.470
0.495
0.417
0.446
0.383
0.390
0.406
1.046
(3.86%)
(5.24%)
6
Revenue
¥1.171B
3.10%
1.00×
Cost of revenue
¥778.4M
3.09%
1.00×
Operating expenses
¥248.8M
3.46%
1.04×
Cash and investments
18.01%