4.854
Revenue¥B
3.105
3.185
3.255
3.329
3.373
3.406
3.471
3.569
3.709
3.785
5.435
2.34%
2.29%
78
6.78
Revenue growth%
23.78
22.75
21.64
20.04
19.18
21.99
22.21
24.10
23.38
20.89
2.87
22.21
22.10
72
11.79
Gross margin%
18.37
17.17
18.67
18.29
17.22
19.27
17.69
17.51
18.74
17.05
14.38
17.69
17.99
26
22.18
Operating margin%
24.64
22.04
22.58
22.64
23.51
22.39
20.50
22.75
22.56
20.53
27.58
22.39
22.57
34
11.10
Net margin%
1.94
0.86
2.65
3.59
6.43
4.78
7.66
7.83
6.18
3.77
26.19
6.18
4.27
95
19.95
P/E ratio (avg)x
34.70
39.53
37.65
39.82
45.67
47.00
52.23
49.53
45.83
49.35
27.32
49.35
45.75
93
29.69
EV/EBITx
9.572
9.435
10.59
11.22
11.23
13.02
14.07
14.94
16.98
19.44
11.61
14.94
12.13
71
27.26
FCF yield (avg)%
15.35
16.92
14.09
11.87
11.19
13.29
10.69
12.10
10.44
12.15
8.88
12.10
12.13
6
21.40
FCF margin%
24.18
21.93
23.35
22.99
24.95
24.32
24.93
27.20
28.77
31.68
17.43
27.20
24.62
39
0.375
FCF / Net incomex
2.263
2.147
2.051
2.339
2.619
3.044
3.196
3.309
3.606
3.705
1.393
3.309
2.831
30
27.62
ROIC%
13.50
11.05
9.31
6.85
5.54
2.74
3.40
1.30
0.40
0.40
15.26
1.30
4.47
7
22.08
Return on equity%
24.31
26.38
24.72
23.51
22.54
20.83
22.36
20.01
22.21
20.11
14.77
20.83
22.45
64
5.14
Return on assets%
6.09
3.83
6.73
9.35
11.12
12.06
10.34
12.02
11.75
12.93
7.89
12.02
10.73
16
0.24
EPS¥
0.79
0.90
0.91
1.02
0.97
0.99
1.14
1.34
1.28
1.34
0.26
6.56%
5.87%
—
22.72
EPS growth%
6.08
5.17
3.18
2.64
4.71
3.60
2.20
1.91
0.77
0.40
15.98
1.91
2.91
10
0.23
Bookvalue per sh¥
0.89
0.98
1.11
1.09
1.17
1.22
1.31
1.42
1.57
1.78
0.50
8.87%
8.53%
—
0.61
FCF per share¥
0.41
0.48
0.48
0.53
0.57
0.65
0.73
0.77
0.91
0.97
0.60
11.43%
10.16%
—
0.41
Dividend per sh¥
0.73
0.68
0.71
0.70
0.72
0.72
0.70
0.78
0.76
0.80
0.29
2.11%
0.99%
—
2.05
Div yield (avg)%
16.02
17.51
18.57
16.54
14.24
13.49
12.76
11.85
12.80
12.83
18.43
12.80
13.86
9
21.71
Payout ratio%
22.76
21.16
21.41
21.49
22.25
23.87
21.82
20.72
18.97
20.25
19.40
20.72
21.45
66
7.004
Shares (diluted)B
9.858
11.46
13.48
15.96
16.10
16.79
18.88
20.70
20.40
21.38
6.776
5.83%
9.66%
91
18.91
Buyback yield%
10.65
9.24
8.85
10.16
7.48
9.13
11.32
12.79
9.80
8.42
14.18
9.80
9.52
56
1.568
D/E ratiox
0.155
0.179
0.178
0.209
0.219
0.210
0.225
0.263
0.305
0.343
1.577
0.263
0.215
54
3.372
Enterprise value¥B
1.055
1.060
1.148
1.220
1.262
1.291
1.504
1.539
1.500
1.649
1.192
5.50%
4.90%
9
2.407
LT debt¥B
0.608
0.617
0.680
0.727
0.846
0.992
1.154
1.203
1.167
1.287
1.313
8.75%
9.51%
69
Revenue
¥3.785B
2.29%
1.00×
Cost of revenue
¥2.149B
2.30%
1.00×
Operating expenses
¥517.7M
2.22%
0.99×
Cash and investments
18.37%