0.270
Revenue¥B
1.095
1.091
1.104
1.100
1.111
1.128
1.132
1.132
1.157
1.176
0.282
1.15%
0.71%
18
25.63
Revenue growth%
29.65
28.58
25.67
26.32
24.30
24.01
21.97
22.49
25.19
22.82
17.43
22.82
24.75
12
5.57
Gross margin%
2.51
2.49
1.49
3.53
5.71
6.93
4.32
1.93
4.13
2.10
15.22
4.13
3.02
65
7.46
Operating margin%
18.55
16.25
17.03
18.75
15.80
16.07
18.27
19.77
22.16
19.42
25.38
19.42
18.41
23
9.27
Net margin%
7.14
4.30
3.38
2.61
4.23
3.10
0.40
2.89
5.54
5.65
18.02
3.10
3.81
80
22.92
P/E ratio (avg)x
50.92
50.91
53.12
54.42
61.63
72.66
73.10
85.27
101.0
121.2
27.41
85.27
67.15
31
17.67
EV/EBITx
35.85
32.61
31.11
30.97
28.51
26.96
25.16
25.29
24.25
21.28
11.41
25.16
27.74
14
16.03
FCF yield (avg)%
0.77
1.46
0.84
2.05
4.09
4.87
7.25
6.93
9.56
8.99
27.98
7.25
4.48
51
11.68
FCF margin%
16.22
15.79
17.13
19.59
17.77
20.60
19.97
22.26
20.77
21.05
28.01
20.77
19.78
25
0.571
FCF / Net incomex
1.855
1.901
1.985
1.878
1.818
1.885
1.871
2.025
2.103
2.346
1.137
2.025
1.893
12
19.14
ROIC%
14.72
13.25
12.51
10.29
7.95
6.50
4.82
4.87
7.20
5.91
23.77
5.91
7.57
87
2.38
Return on equity%
25.11
24.01
22.39
19.91
18.53
20.16
20.48
20.25
21.36
20.86
2.15
20.48
20.67
82
28.07
Return on assets%
12.80
13.73
16.51
18.43
18.27
16.10
15.67
18.01
15.21
17.09
18.94
16.10
16.31
17
16.10
EPS¥
48.93
48.09
57.09
64.85
70.73
80.19
83.77
89.69
86.39
94.82
17.59
6.04%
8.00%
—
20.57
EPS growth%
20.24
21.80
19.28
16.84
15.97
14.80
14.90
12.38
13.27
14.61
20.62
14.61
15.44
75
37.01
Bookvalue per sh¥
22.21
23.95
25.58
24.09
25.86
25.09
22.89
22.45
20.59
21.62
29.42
(3.52%)
(1.07%)
—
36.28
FCF per share¥
55.98
60.03
69.83
67.20
79.53
81.20
81.36
88.34
103.96
103.87
24.16
5.48%
7.69%
—
26.92
Dividend per sh¥
20.75
19.93
21.30
20.95
19.82
18.03
16.02
16.33
16.25
17.24
23.32
(2.75%)
(1.69%)
—
13.47
Div yield (avg)%
7.62
8.34
9.93
7.68
6.06
7.22
7.48
4.59
6.74
6.66
21.57
6.74
7.35
59
7.79
Payout ratio%
15.20
12.69
14.33
12.07
13.82
11.49
9.67
8.28
5.52
6.86
29.46
8.28
11.78
70
25.09
Shares (diluted)M
18.01
17.52
16.08
14.20
14.04
14.79
16.01
14.75
13.22
13.85
26.48
(0.27%)
(3.78%)
28
12.30
Buyback yield%
8.59
9.29
10.37
11.98
14.04
11.58
13.41
15.44
16.16
19.12
7.78
15.44
12.69
44
0.130
D/E ratiox
0.153
0.161
0.144
0.131
0.119
0.120
0.124
0.119
0.115
0.121
0.362
0.120
0.122
88
0.440
Enterprise value¥B
1.066
1.076
1.219
1.270
1.347
1.329
1.455
1.732
2.002
1.993
0.283
8.15%
8.27%
85
0.112
LT debt¥B
0.980
1.024
1.197
1.264
1.522
1.844
2.014
2.181
2.136
2.360
0.555
9.16%
9.85%
69
Revenue
¥1.176B
0.71%
1.00×
Cost of revenue
¥595.1M
0.85%
1.01×
Operating expenses
¥273.2M
0.22%
0.95×
Cash and investments
16.84%