5.435
Revenue¥B
4.977
5.327
5.709
6.103
6.491
6.830
7.306
7.882
8.328
8.789
5.837
6.25%
6.72%
7
7.70
Revenue growth%
11.41
11.31
13.52
10.88
11.23
12.43
10.62
10.68
11.10
11.92
8.13
11.10
11.27
28
17.97
Gross margin%
16.67
15.98
15.15
12.16
15.08
17.46
20.05
23.02
24.44
22.87
18.85
22.87
17.06
80
23.30
Operating margin%
6.22
9.11
9.10
10.53
8.07
5.36
7.79
6.90
9.58
7.73
20.46
7.73
7.93
44
21.22
Net margin%
12.92
12.88
10.48
11.42
11.03
9.28
7.49
7.87
8.99
11.40
21.31
8.99
10.75
84
25.39
P/E ratio (avg)x
14.29
14.31
12.49
13.46
13.19
14.59
15.68
13.86
12.81
13.51
16.87
13.86
13.68
12
32.13
EV/EBITx
29.13
25.94
23.82
25.08
22.34
22.68
20.57
19.80
17.66
16.14
20.87
19.80
22.51
45
4.77
FCF yield (avg)%
23.05
22.24
22.91
21.37
21.86
22.87
24.97
23.43
22.86
22.00
16.15
22.87
22.87
83
27.87
FCF margin%
7.55
8.18
9.85
12.28
12.56
12.08
13.86
15.98
18.77
20.03
11.61
15.98
12.42
40
1.394
FCF / Net incomex
0.424
0.414
0.473
0.467
0.467
0.467
0.528
0.575
0.575
0.674
1.703
0.575
0.470
69
9.14
ROIC%
18.15
16.40
17.37
16.58
17.98
15.14
13.40
14.96
14.38
15.89
24.05
14.96
16.14
25
16.40
Return on equity%
3.25
5.16
8.06
7.93
8.70
7.10
4.60
4.35
5.55
5.12
24.67
5.12
5.35
82
7.86
Return on assets%
6.64
4.69
7.49
5.81
6.93
4.85
6.79
5.57
7.85
8.58
15.96
6.79
6.72
68
0.16
EPS¥
0.41
0.45
0.45
0.44
0.51
0.58
0.66
0.77
0.73
0.81
0.17
9.71%
7.60%
—
13.73
EPS growth%
11.10
9.11
6.35
9.19
7.43
7.65
6.95
4.89
3.62
4.00
29.25
4.89
7.19
33
0.41
Bookvalue per sh¥
0.20
0.23
0.21
0.25
0.23
0.22
0.24
0.27
0.28
0.30
0.07
5.61%
4.58%
—
0.16
FCF per share¥
0.31
0.32
0.29
0.31
0.27
0.26
0.27
0.24
0.22
0.24
0.35
(2.78%)
(2.43%)
—
0.25
Dividend per sh¥
0.38
0.43
0.42
0.43
0.48
0.50
0.55
0.62
0.72
0.75
0.35
9.59%
8.23%
—
22.45
Div yield (avg)%
18.36
19.54
21.77
20.53
21.18
21.97
21.82
24.18
24.82
22.27
28.77
22.27
21.80
70
2.77
Payout ratio%
19.50
18.97
17.59
14.74
12.76
15.23
13.09
14.38
13.42
12.76
19.15
13.42
14.56
11
8.313
Shares (diluted)B
6.713
6.713
6.854
7.286
6.315
5.761
5.844
5.341
4.550
4.777
7.994
(5.43%)
(3.80%)
34
23.44
Buyback yield%
29.66
30.89
29.73
32.58
34.33
32.87
33.51
33.78
35.23
34.70
11.44
33.78
33.19
93
0.799
D/E ratiox
1.233
1.121
1.021
1.018
1.092
1.020
1.012
0.887
0.808
0.688
1.112
0.887
1.019
90
3.815
Enterprise value¥B
2.785
2.774
2.990
3.101
3.492
3.985
4.123
4.157
4.278
4.275
5.090
4.13%
3.94%
83
5.979
LT debt¥B
4.015
4.137
4.379
4.088
3.720
3.450
3.735
3.899
4.268
4.461
1.805
3.70%
0.49%
75
Revenue
¥8.789B
6.72%
1.00×
Cost of revenue
¥5.697B
6.69%
1.00×
Operating expenses
¥2.057B
7.16%
1.04×
Cash and investments
17.10%