0.323
Revenue¥B
0.832
0.855
0.896
0.904
0.930
0.963
0.967
1.013
1.044
1.074
0.345
2.93%
2.66%
56
14.31
Revenue growth%
14.50
14.86
13.41
12.71
15.54
15.23
17.89
20.22
19.09
17.76
6.09
17.89
15.38
50
8.88
Gross margin%
9.19
12.15
10.29
12.45
11.51
14.08
14.16
13.25
11.43
13.52
22.19
13.52
12.30
20
18.11
Operating margin%
22.48
22.86
20.46
22.64
24.12
26.58
25.70
22.84
24.18
25.94
15.24
25.70
23.49
20
22.52
Net margin%
13.95
13.64
12.27
9.80
6.86
9.16
8.08
9.18
10.24
7.91
29.82
9.16
9.49
10
22.24
P/E ratio (avg)x
34.76
38.02
36.50
39.81
46.28
50.03
58.18
65.11
66.64
62.61
22.79
62.61
48.16
79
35.92
EV/EBITx
29.24
28.99
29.04
30.29
27.93
28.40
30.93
28.74
26.35
28.29
10.04
28.40
28.86
71
3.60
FCF yield (avg)%
0.40
0.40
0.40
0.40
3.00
5.37
4.09
3.33
3.64
1.84
7.76
3.64
2.42
71
16.23
FCF margin%
21.75
20.60
19.31
19.97
20.53
19.28
18.93
18.40
18.75
16.57
15.34
18.75
19.30
71
0.398
FCF / Net incomex
0.191
0.179
0.210
0.229
0.245
0.276
0.289
0.309
0.311
0.333
1.445
0.309
0.260
66
20.06
ROIC%
8.55
10.63
11.96
12.71
13.85
15.42
13.56
12.53
12.92
10.83
15.47
12.92
12.62
51
11.98
Return on equity%
26.44
25.40
28.22
27.44
29.78
32.77
34.11
35.22
32.34
32.85
5.36
32.85
31.06
19
26.88
Return on assets%
20.55
20.60
21.39
20.68
22.28
21.33
19.65
17.75
15.74
13.90
9.48
17.75
20.58
61
7.99
EPS¥
58.68
61.69
73.39
79.04
84.81
99.66
104.02
102.67
117.10
116.85
8.58
6.62%
7.19%
—
24.73
EPS growth%
13.42
11.28
10.61
13.42
13.33
10.62
10.78
12.36
9.37
8.44
9.65
10.62
11.03
56
7.65
Bookvalue per sh¥
65.84
75.38
82.60
88.44
102.91
121.90
143.23
160.90
186.34
221.91
32.20
16.61%
14.13%
—
41.79
FCF per share¥
24.61
24.96
28.67
32.25
37.21
40.65
42.68
47.95
54.52
51.01
38.69
6.52%
7.82%
—
20.51
Dividend per sh¥
39.68
44.83
52.31
62.47
74.58
73.16
84.24
83.51
92.04
99.41
41.33
5.92%
10.97%
—
28.56
Div yield (avg)%
11.11
14.06
12.43
12.53
10.49
13.12
13.14
13.58
15.72
16.20
6.93
13.58
13.13
81
5.03
Payout ratio%
22.02
21.09
22.34
21.24
22.67
22.09
23.83
25.78
27.96
27.20
9.47
25.78
22.50
44
8.214
Shares (diluted)M
6.620
5.788
5.084
5.011
5.151
5.428
5.863
5.828
5.677
4.958
8.204
(0.76%)
(3.29%)
22
9.29
Buyback yield%
10.65
11.97
11.69
12.30
12.12
14.97
14.56
11.60
13.62
11.41
3.93
13.62
12.04
32
1.660
D/E ratiox
0.677
0.758
0.842
0.983
1.059
1.197
1.363
1.575
1.672
1.711
1.626
1.575
1.128
37
416.5
Enterprise value¥M
640.5
685.6
716.9
755.2
667.8
667.6
702.0
665.0
622.1
612.7
625.2
(1.71%)
(1.33%)
68
0.072
LT debt¥B
0.815
0.841
0.837
0.917
0.994
1.070
1.272
1.261
1.441
1.442
0.765
7.74%
7.06%
92
Revenue
¥1.074B
2.66%
1.00×
Cost of revenue
¥724.0M
2.82%
1.02×
Operating expenses
¥200.3M
2.60%
0.99×
Cash and investments
15.83%