2.686
Revenue¥B
3.634
3.722
3.702
3.809
3.891
3.864
3.947
3.984
3.997
4.019
2.758
0.65%
1.21%
87
8.71
Revenue growth%
23.85
22.40
23.33
22.05
24.75
21.86
23.11
23.12
24.89
23.56
4.30
23.12
23.23
92
22.11
Gross margin%
15.16
12.97
15.80
16.52
18.06
18.03
15.21
13.73
12.06
14.11
26.50
14.11
15.18
29
3.79
Operating margin%
34.72
33.52
33.63
35.12
33.61
32.66
30.58
32.01
31.44
28.50
2.51
31.44
33.09
16
23.03
Net margin%
11.85
11.56
10.26
8.82
7.92
7.93
8.01
8.62
9.75
12.04
22.87
8.62
9.28
27
29.59
P/E ratio (avg)x
13.86
16.10
16.23
18.84
19.58
21.17
20.98
21.76
22.17
26.41
29.43
21.76
20.28
88
18.45
EV/EBITx
11.93
13.44
14.34
14.18
13.88
14.15
13.56
13.53
14.69
16.12
20.42
14.15
14.02
11
9.04
FCF yield (avg)%
9.77
8.22
6.64
5.70
4.17
5.26
7.07
9.30
9.48
7.42
2.08
7.42
7.24
18
28.12
FCF margin%
13.53
15.15
13.27
12.89
10.08
11.17
13.09
13.15
14.45
13.85
22.93
13.15
13.21
53
1.550
FCF / Net incomex
2.408
2.803
2.954
3.068
3.352
4.057
4.553
5.123
6.146
7.299
0.979
5.123
3.704
61
20.54
ROIC%
11.82
12.64
13.69
12.57
12.56
13.21
13.17
15.54
13.45
11.52
29.13
13.21
12.90
56
23.51
Return on equity%
16.30
15.01
16.94
14.11
13.51
15.46
15.00
13.75
11.69
12.76
17.75
13.75
14.55
78
13.52
Return on assets%
6.74
4.84
5.89
7.99
5.05
4.91
2.80
0.85
0.40
0.43
17.29
0.85
4.87
13
0.09
EPS¥
0.44
0.46
0.53
0.62
0.73
0.83
0.88
0.98
1.09
1.08
0.10
8.24%
9.81%
—
21.28
EPS growth%
3.71
4.36
2.07
0.40
3.28
4.86
3.42
2.48
1.89
1.69
27.03
2.48
2.88
86
0.32
Bookvalue per sh¥
0.25
0.24
0.23
0.22
0.24
0.21
0.21
0.22
0.21
0.20
0.19
(4.13%)
(1.69%)
—
0.28
FCF per share¥
0.17
0.18
0.18
0.18
0.19
0.20
0.21
0.21
0.22
0.23
0.19
3.69%
3.61%
—
0.06
Dividend per sh¥
0.15
0.14
0.13
0.11
0.10
0.10
0.09
0.08
0.07
0.07
0.36
(7.52%)
(8.49%)
—
14.21
Div yield (avg)%
16.51
13.66
14.96
16.05
14.74
15.94
17.55
19.89
19.09
20.03
21.96
19.09
16.28
36
29.41
Payout ratio%
22.06
23.85
25.23
22.54
24.07
24.68
25.83
26.48
26.83
25.58
3.28
25.83
24.96
58
3.254
Shares (diluted)B
2.776
2.518
2.375
2.307
2.204
2.338
2.524
2.747
2.824
3.070
3.170
6.86%
0.38%
20
27.06
Buyback yield%
17.61
18.30
16.66
18.05
19.46
18.35
19.88
19.51
18.88
20.78
6.93
19.51
18.61
32
1.795
D/E ratiox
1.570
1.793
2.134
2.127
2.102
2.145
2.466
2.517
2.626
2.608
0.292
2.517
2.139
70
2.582
Enterprise value¥B
2.056
2.090
2.373
2.395
2.316
2.352
2.220
2.360
2.686
2.644
0.887
2.69%
2.98%
46
2.439
LT debt¥B
3.099
3.287
3.044
3.129
3.285
3.319
3.351
3.261
3.468
3.087
2.618
(1.24%)
(0.83%)
68
Revenue
¥4.019B
1.21%
1.00×
Cost of revenue
¥2.208B
1.17%
1.00×
Operating expenses
¥929.4M
1.26%
1.00×
Cash and investments
19.67%
Goodwill & intangibles
16.46%