2.067
Revenue¥B
1.466
1.589
1.689
1.813
1.975
2.107
2.208
2.321
2.517
2.629
2.306
5.88%
6.87%
70
7.12
Revenue growth%
30.06
27.12
26.65
24.25
22.66
22.30
23.28
25.73
25.08
25.73
10.65
25.08
25.40
72
10.44
Gross margin%
9.25
11.02
10.99
9.95
9.73
11.46
10.09
9.32
6.91
8.70
24.70
9.32
9.84
14
8.67
Operating margin%
12.55
11.62
8.68
8.29
8.40
7.66
5.26
4.80
4.94
5.82
21.21
5.26
7.97
84
26.56
Net margin%
7.79
6.46
6.40
7.44
10.09
7.15
6.06
3.13
3.97
1.66
12.56
3.97
6.43
78
33.35
P/E ratio (avg)x
34.98
36.32
38.82
45.54
45.79
43.44
41.57
47.03
53.35
60.23
13.08
47.03
44.49
9
17.07
EV/EBITx
46.72
45.30
43.18
40.35
40.56
44.72
44.49
50.98
57.72
58.83
10.36
50.98
45.01
12
5.45
FCF yield (avg)%
4.66
7.34
7.38
6.03
8.69
6.42
5.47
6.13
4.09
3.76
29.17
5.47
6.08
87
14.32
FCF margin%
21.72
24.01
22.47
23.41
24.25
23.07
23.89
25.10
23.32
22.41
11.49
23.32
23.36
5
0.249
FCF / Net incomex
1.506
1.619
1.568
1.612
1.637
1.776
1.959
2.259
2.179
2.366
0.305
2.179
1.707
58
9.45
ROIC%
22.68
21.40
19.82
19.69
18.59
19.97
21.51
23.50
24.71
27.51
21.16
23.50
21.46
90
10.26
Return on equity%
9.61
11.74
13.62
14.49
14.94
17.52
17.33
18.09
16.74
16.59
14.17
17.33
15.77
46
26.21
Return on assets%
20.40
21.38
19.77
20.97
18.97
16.19
18.44
17.07
18.96
16.22
18.39
17.07
18.96
82
0.95
EPS¥
1.24
1.29
1.53
1.72
1.90
2.25
2.33
2.46
2.39
2.42
1.03
5.03%
6.91%
—
16.89
EPS growth%
12.31
14.28
16.10
14.00
16.20
15.20
17.62
16.21
17.34
19.98
12.03
17.34
16.15
33
1.21
Bookvalue per sh¥
0.92
0.97
1.06
1.12
1.05
1.10
1.04
1.03
1.08
1.18
1.53
2.31%
2.02%
—
0.74
FCF per share¥
1.06
1.03
1.15
1.11
1.05
1.14
1.23
1.14
1.04
0.95
0.30
(2.11%)
(0.76%)
—
1.35
Dividend per sh¥
1.78
1.83
1.74
1.95
2.20
2.02
2.16
2.15
2.07
2.24
1.36
0.32%
3.31%
—
10.26
Div yield (avg)%
2.45
0.84
0.40
0.40
0.40
0.40
0.40
0.94
0.40
1.39
23.93
0.40
0.40
72
13.69
Payout ratio%
21.53
23.87
21.25
19.11
21.68
23.50
25.88
26.23
28.03
28.86
9.98
26.23
23.69
15
851.8
Shares (diluted)M
736.7
754.0
830.7
917.8
922.5
868.1
779.4
718.4
656.3
664.6
815.4
(6.35%)
(1.35%)
87
21.43
Buyback yield%
13.94
13.43
13.08
10.95
8.94
6.94
7.57
4.63
2.59
0.82
6.43
4.63
8.26
53
0.705
D/E ratiox
2.346
2.535
2.479
2.765
3.192
3.242
3.754
4.051
4.312
4.707
0.753
4.051
3.217
73
0.927
Enterprise value¥B
1.141
1.014
1.054
0.980
1.058
1.122
1.061
0.978
0.966
0.841
1.667
(4.50%)
(2.73%)
69
0.219
LT debt¥B
1.640
1.712
1.741
1.991
2.004
2.294
2.680
2.784
2.761
2.646
2.372
5.71%
4.19%
81
Revenue
¥2.629B
6.87%
1.00×
Cost of revenue
¥1.756B
7.08%
1.02×
Operating expenses
¥568.8M
6.62%
0.98×
Cash and investments
18.82%