0.323
Revenue¥B
1.669
1.661
1.714
1.767
1.794
1.852
1.897
1.951
2.018
2.045
0.361
2.65%
2.46%
39
26.25
Revenue growth%
6.32
6.81
8.63
9.72
10.25
11.09
12.31
10.75
11.16
13.04
18.18
11.16
10.50
57
9.24
Gross margin%
19.60
22.28
24.30
25.11
23.76
23.77
22.53
22.79
25.56
23.60
24.44
23.60
23.68
56
2.58
Operating margin%
32.51
31.44
32.23
32.06
29.88
31.97
33.83
33.31
33.82
31.23
27.96
33.31
32.14
46
7.21
Net margin%
14.37
15.77
17.67
14.95
17.44
18.68
15.95
13.39
14.43
13.88
18.14
14.43
15.36
90
31.30
P/E ratio (avg)x
43.18
51.25
53.38
63.62
60.86
60.25
69.32
68.42
71.55
70.24
32.34
69.32
62.24
36
25.82
EV/EBITx
30.93
32.10
32.07
31.17
36.65
39.74
42.36
40.31
45.50
53.40
28.03
42.36
38.20
17
18.33
FCF yield (avg)%
28.61
27.58
25.85
27.62
25.77
23.74
23.14
21.68
20.59
19.53
13.62
21.68
24.76
56
13.20
FCF margin%
14.45
11.65
11.08
11.28
8.81
6.85
5.05
5.91
7.76
10.13
25.31
6.85
9.47
22
0.359
FCF / Net incomex
1.339
1.251
1.160
1.112
1.044
1.029
1.095
1.167
1.211
1.274
0.900
1.167
1.163
82
25.23
ROIC%
8.21
7.67
8.97
11.56
9.57
9.99
10.77
8.55
5.72
6.71
22.35
8.55
8.76
87
11.31
Return on equity%
4.59
3.33
2.77
0.52
0.40
0.40
0.40
0.40
3.00
3.92
27.16
0.40
1.65
86
12.81
Return on assets%
12.96
15.05
12.66
9.94
9.57
7.31
6.10
7.88
6.11
8.36
21.46
7.31
8.96
70
17.03
EPS¥
35.25
38.89
43.51
41.33
41.11
47.63
50.13
48.94
53.68
60.79
18.66
8.14%
6.71%
—
26.21
EPS growth%
18.93
19.97
21.26
23.38
25.18
25.18
23.07
21.69
23.07
22.15
12.51
23.07
22.61
22
11.05
Bookvalue per sh¥
36.55
41.69
39.28
37.61
36.80
35.47
36.88
35.92
38.80
36.83
12.18
0.01%
(0.42%)
—
15.68
FCF per share¥
30.46
27.28
28.35
27.27
23.72
24.28
21.95
19.40
19.83
20.36
14.55
(3.01%)
(5.43%)
—
20.55
Dividend per sh¥
46.78
48.55
57.49
60.55
67.15
77.08
84.90
98.62
97.74
99.30
40.60
8.14%
9.69%
—
3.27
Div yield (avg)%
13.93
14.52
16.24
16.84
19.40
17.49
15.50
14.63
11.87
9.61
27.48
14.63
15.06
53
28.75
Payout ratio%
21.89
23.22
20.28
20.61
20.37
20.27
21.02
21.11
23.78
25.04
22.97
21.11
21.06
42
14.16
Shares (diluted)M
14.76
15.59
15.74
14.95
15.53
17.93
18.83
20.79
19.99
19.97
13.80
5.17%
3.01%
7
23.09
Buyback yield%
10.48
10.87
9.69
6.94
5.22
6.92
5.25
3.41
6.33
9.17
13.93
6.33
6.93
78
0.658
D/E ratiox
0.551
0.616
0.660
0.632
0.695
0.744
0.706
0.672
0.637
0.665
0.990
0.672
0.662
44
1.131
Enterprise value¥B
1.449
1.621
1.700
1.762
1.866
2.092
2.397
2.472
2.449
2.357
1.206
4.78%
5.32%
49
1.461
LT debt¥B
1.487
1.564
1.758
1.746
1.897
1.777
1.666
1.632
1.875
1.929
1.147
0.32%
3.12%
11
Revenue
¥2.045B
2.46%
1.00×
Cost of revenue
¥1.073B
2.64%
1.02×
Operating expenses
¥412.0M
2.71%
1.02×
Property and equipment
21.88%
Cash and investments
16.45%