1.257
Revenue¥B
3.032
3.051
3.128
3.065
3.123
3.063
3.138
3.209
3.160
3.194
1.382
0.45%
0.54%
15
20.27
Revenue growth%
4.52
6.89
5.69
6.63
5.85
4.57
6.21
3.79
1.50
2.64
7.98
3.79
5.13
17
22.68
Gross margin%
29.60
27.77
27.27
26.72
25.95
28.29
29.00
31.81
30.72
29.21
23.84
29.21
28.64
86
7.95
Operating margin%
0.40
0.94
1.14
3.47
1.09
0.40
2.76
1.00
3.03
2.23
7.21
2.23
1.11
24
2.21
Net margin%
24.29
23.31
21.57
23.67
25.55
27.05
28.38
25.87
24.42
23.16
2.41
25.87
24.36
58
11.56
P/E ratio (avg)x
28.65
30.04
34.55
39.19
46.22
52.83
54.49
58.75
64.59
72.93
15.56
58.75
49.53
72
12.36
EV/EBITx
20.88
18.86
19.23
16.94
17.11
14.92
14.87
15.51
13.69
12.74
10.37
14.87
16.23
25
22.57
FCF yield (avg)%
15.48
13.14
10.66
11.28
8.43
10.81
9.49
11.84
9.00
6.23
20.82
9.49
10.73
94
15.67
FCF margin%
21.10
22.62
22.54
20.98
18.54
15.77
18.65
16.47
13.83
15.71
4.68
15.77
18.59
15
0.414
FCF / Net incomex
0.637
0.652
0.743
0.713
0.714
0.765
0.809
0.817
0.797
0.813
0.201
0.809
0.754
44
17.39
ROIC%
3.59
5.39
7.62
5.19
6.06
8.96
6.14
4.79
4.33
3.35
23.84
4.79
5.29
40
25.25
Return on equity%
9.76
7.68
8.84
7.44
6.32
5.90
6.16
7.65
8.40
8.81
4.18
7.65
7.66
14
21.19
Return on assets%
14.84
13.77
12.54
14.90
15.59
13.13
15.94
15.40
18.04
16.41
9.03
15.94
15.15
11
9.26
EPS¥
8.86
8.61
8.26
8.57
8.71
8.45
9.29
8.66
9.35
9.63
10.29
2.03%
0.70%
—
29.19
EPS growth%
8.76
6.80
4.34
4.97
2.08
0.40
0.60
0.40
1.55
1.77
5.37
0.60
1.93
11
9.69
Bookvalue per sh¥
8.54
8.70
8.42
9.26
10.09
9.20
9.91
10.57
10.48
9.35
9.03
(1.52%)
0.44%
—
6.76
FCF per share¥
15.49
15.84
17.77
17.91
19.68
23.57
24.81
25.31
26.27
31.49
13.77
9.86%
8.54%
—
3.54
Dividend per sh¥
9.06
8.74
9.51
9.14
8.79
9.88
10.56
10.31
10.23
11.07
11.06
4.71%
3.28%
—
25.77
Div yield (avg)%
14.32
15.87
17.90
19.95
20.39
22.18
24.52
25.21
25.81
27.97
22.58
25.21
21.28
67
21.88
Payout ratio%
21.33
19.29
21.80
19.78
21.86
22.41
24.33
23.07
25.97
26.78
27.17
24.33
22.14
76
92.21
Shares (diluted)M
65.72
70.01
74.30
69.73
67.05
70.60
69.49
68.90
63.06
64.22
93.55
(0.86%)
(1.34%)
55
11.54
Buyback yield%
24.96
23.45
25.47
27.52
27.73
28.91
26.83
24.55
26.05
28.35
17.13
26.83
26.44
80
1.488
D/E ratiox
1.274
1.485
1.452
1.633
1.803
1.800
1.792
1.837
1.769
2.009
0.838
1.800
1.781
86
1.096
Enterprise value¥B
1.312
1.155
1.164
1.206
1.217
1.271
1.391
1.403
1.443
1.502
1.594
4.30%
0.22%
17
0.517
LT debt¥B
1.646
1.900
2.176
2.293
2.301
2.686
3.071
3.088
3.054
3.169
1.004
6.61%
7.84%
91
Revenue
¥3.194B
0.54%
1.00×
Cost of revenue
¥1.945B
0.62%
1.01×
Operating expenses
¥682.1M
0.68%
1.01×
Cash and investments
15.53%