1.536
Revenue¥B
1.529
1.651
1.782
1.934
2.069
2.244
2.402
2.608
2.764
2.962
1.572
7.44%
7.56%
7
9.71
Revenue growth%
0.40
2.43
5.21
3.73
5.96
4.96
7.83
8.25
9.93
7.54
14.60
7.83
5.59
88
23.98
Gross margin%
1.40
3.49
3.73
1.51
1.24
0.48
0.40
0.40
1.21
2.97
8.44
0.48
1.32
35
7.38
Operating margin%
22.50
22.14
23.00
21.45
20.97
21.24
19.23
20.59
18.38
19.48
16.51
19.48
21.11
28
9.04
Net margin%
29.14
28.94
27.29
24.33
23.66
24.64
22.73
20.19
21.23
20.68
16.44
21.23
24.00
79
9.645
P/E ratio (avg)x
13.80
14.47
15.94
15.77
18.05
19.69
21.99
22.04
22.35
21.53
36.17
21.99
18.87
55
14.56
EV/EBITx
17.27
18.53
21.13
23.34
21.77
20.49
21.77
24.03
27.43
26.65
18.79
24.03
21.77
48
27.25
FCF yield (avg)%
13.03
10.03
9.13
6.70
9.24
8.43
5.94
4.76
7.41
5.28
29.19
5.94
7.92
41
24.39
FCF margin%
12.47
10.90
13.07
10.39
10.53
12.88
11.67
12.34
14.13
15.50
23.52
12.88
12.40
53
0.945
FCF / Net incomex
0.529
0.564
0.662
0.781
0.905
0.880
0.988
0.954
0.961
1.066
0.839
0.961
0.892
40
10.55
ROIC%
22.58
20.32
18.78
16.88
19.77
19.34
17.86
16.62
15.59
13.54
4.97
16.62
18.32
67
6.82
Return on equity%
28.07
27.17
28.88
28.68
30.55
30.05
29.12
30.71
28.11
29.43
4.63
29.43
29.00
6
14.86
Return on assets%
16.17
17.26
18.33
19.04
17.08
18.29
15.79
15.86
18.17
18.63
22.61
18.17
17.72
79
0.17
EPS¥
0.24
0.23
0.27
0.27
0.26
0.25
0.26
0.26
0.29
0.30
0.18
2.85%
3.39%
—
4.72
EPS growth%
30.42
28.75
26.97
24.22
26.66
27.77
27.30
29.70
32.10
30.93
16.74
29.70
28.26
87
0.14
Bookvalue per sh¥
0.29
0.34
0.34
0.36
0.43
0.46
0.49
0.59
0.57
0.56
0.27
5.67%
8.62%
—
0.04
FCF per share¥
0.16
0.16
0.16
0.15
0.17
0.19
0.20
0.20
0.21
0.22
0.08
5.77%
3.30%
—
0.08
Dividend per sh¥
0.17
0.17
0.17
0.15
0.13
0.13
0.14
0.14
0.13
0.12
0.25
(1.77%)
(3.34%)
—
17.40
Div yield (avg)%
22.67
25.42
25.22
24.84
27.26
27.73
28.35
28.03
28.57
29.98
3.67
28.35
27.50
57
15.63
Payout ratio%
21.43
23.23
22.17
21.37
21.47
20.26
22.63
23.11
22.75
23.85
2.96
22.75
22.40
71
4.363
Shares (diluted)B
4.297
4.459
4.396
5.023
4.756
4.673
5.181
5.546
6.215
7.153
4.227
8.51%
6.04%
70
26.65
Buyback yield%
27.50
29.02
26.62
23.72
21.31
22.14
22.58
19.59
22.26
19.99
11.52
22.14
22.42
44
1.066
D/E ratiox
0.783
0.858
0.994
0.942
1.060
1.112
1.234
1.297
1.520
1.601
1.064
1.297
1.086
23
0.992
Enterprise value¥B
1.195
1.432
1.566
1.627
1.730
2.016
2.151
2.124
2.333
2.297
0.962
5.84%
7.32%
36
2.167
LT debt¥B
2.664
3.101
3.531
4.195
4.512
4.940
5.019
5.559
6.649
6.648
0.913
8.06%
10.97%
6
Revenue
¥2.962B
7.56%
1.00×
Cost of revenue
¥1.487B
7.69%
1.01×
Operating expenses
¥665.9M
7.63%
1.01×
Goodwill & intangibles
19.19%
Cash and investments
15.84%