0.231
Revenue¥B
0.869
0.866
0.861
0.890
0.919
0.934
0.939
0.976
0.984
1.012
0.244
1.97%
1.68%
94
21.55
Revenue growth%
11.20
10.36
13.30
15.74
18.08
21.07
20.97
20.95
19.98
21.57
19.23
20.97
19.03
31
29.73
Gross margin%
28.90
26.63
25.55
27.64
25.75
27.02
26.97
26.76
24.33
22.18
5.77
26.76
26.69
8
7.41
Operating margin%
9.71
12.42
13.07
15.01
16.38
16.06
17.23
18.62
20.66
19.34
14.40
18.62
16.22
47
22.60
Net margin%
17.57
15.30
16.36
17.83
18.87
19.81
18.52
15.73
13.05
15.28
4.85
15.73
16.96
92
11.11
P/E ratio (avg)x
17.25
18.45
17.83
16.80
16.46
15.66
15.64
15.39
17.51
19.01
33.20
15.66
17.02
92
24.71
EV/EBITx
23.41
23.15
21.17
21.82
21.71
21.93
22.81
21.52
20.72
18.72
23.51
21.52
21.76
14
3.38
FCF yield (avg)%
24.95
25.27
23.18
20.49
21.56
23.37
25.32
23.56
24.80
26.32
8.71
24.80
24.18
71
2.89
FCF margin%
8.40
5.57
8.30
7.76
7.15
4.49
1.99
0.40
0.41
0.69
19.76
0.69
5.03
84
0.483
FCF / Net incomex
2.123
2.017
2.001
2.310
2.440
2.606
2.440
2.421
2.333
2.420
0.618
2.421
2.376
77
16.20
ROIC%
30.89
29.89
30.57
28.27
25.79
28.60
29.02
26.11
26.24
26.19
26.04
26.24
28.44
81
20.87
Return on equity%
20.17
20.51
18.15
20.92
18.06
19.49
19.14
16.63
13.91
14.65
9.91
16.63
18.65
56
3.74
Return on assets%
10.26
11.97
10.42
8.43
9.57
9.86
10.97
10.59
8.57
6.85
12.11
9.86
10.06
27
45.78
EPS¥
22.50
20.43
19.51
17.70
18.21
17.51
18.21
16.28
17.79
16.56
47.37
(1.88%)
(2.91%)
—
4.59
EPS growth%
17.20
15.24
14.18
11.74
13.54
13.40
15.55
12.61
11.05
9.06
21.54
12.61
13.47
23
23.53
Bookvalue per sh¥
54.75
59.45
57.09
52.57
59.95
62.63
66.66
74.17
72.99
84.04
51.84
6.99%
5.40%
—
34.74
FCF per share¥
9.39
9.09
8.90
8.78
9.23
10.45
10.21
11.24
12.42
11.54
33.27
4.56%
2.53%
—
52.70
Dividend per sh¥
37.19
37.60
36.60
34.53
30.00
26.64
24.07
23.27
23.68
20.92
11.69
(6.96%)
(4.96%)
—
15.43
Div yield (avg)%
14.63
12.64
11.95
10.58
9.51
8.61
10.85
8.42
6.38
3.53
10.88
8.42
10.05
75
14.09
Payout ratio%
12.76
13.91
12.74
12.38
12.51
11.41
9.12
7.12
7.59
8.22
11.70
8.22
11.90
70
6.597
Shares (diluted)M
4.722
4.787
4.895
5.269
5.132
4.446
4.756
4.136
4.521
4.588
6.901
(2.22%)
(0.62%)
28
12.05
Buyback yield%
24.15
21.20
23.99
22.14
24.31
21.33
20.91
18.25
17.66
18.03
28.48
18.25
21.27
62
0.159
D/E ratiox
1.662
1.780
1.910
1.733
1.627
1.522
1.680
1.502
1.428
1.333
1.157
1.502
1.644
54
157.6
Enterprise value¥M
434.1
439.8
387.8
334.7
311.4
298.6
321.3
321.0
307.8
295.4
405.4
(1.05%)
(4.63%)
67
685.7
LT debt¥M
502.7
489.5
456.1
429.1
443.0
442.0
464.8
432.8
396.8
416.3
317.9
(1.23%)
(3.02%)
35
Revenue
¥1.012B
1.68%
1.00×
Cost of revenue
¥668.8M
1.86%
1.02×
Operating expenses
¥210.3M
1.48%
0.98×
Cash and investments
19.12%