3.597
Revenue¥B
3.541
3.568
3.654
3.694
3.773
3.859
3.930
3.924
4.021
4.127
3.813
1.81%
1.82%
62
25.52
Revenue growth%
20.51
22.32
23.20
22.94
20.29
17.80
15.85
16.91
16.36
17.55
15.58
16.91
19.04
64
8.86
Gross margin%
25.66
28.27
29.39
28.15
25.79
25.11
27.95
28.88
30.76
30.82
7.35
28.88
28.21
23
25.00
Operating margin%
23.36
24.42
24.04
24.41
25.85
23.89
22.56
22.62
23.46
25.87
28.44
23.46
23.97
34
29.52
Net margin%
9.01
11.73
9.63
7.07
6.03
8.51
10.64
12.83
11.67
13.39
23.10
11.67
10.13
73
22.03
P/E ratio (avg)x
27.11
30.29
33.49
38.24
42.61
50.64
53.86
62.78
72.97
71.78
19.80
62.78
46.63
66
15.92
EV/EBITx
19.87
21.53
18.72
18.05
17.26
18.44
17.84
16.67
15.53
16.39
13.36
16.67
17.95
80
18.75
FCF yield (avg)%
9.78
11.06
9.90
11.11
8.74
9.87
8.40
10.88
12.82
10.94
9.52
10.88
10.39
16
8.63
FCF margin%
10.06
8.67
9.29
7.11
8.84
8.90
6.75
6.55
6.93
9.52
19.23
6.93
8.76
19
1.003
FCF / Net incomex
1.418
1.382
1.449
1.467
1.617
1.481
1.312
1.388
1.538
1.612
1.629
1.481
1.458
72
3.06
ROIC%
18.58
17.93
17.08
14.46
13.36
11.58
8.59
6.77
7.89
9.67
5.55
8.59
12.47
54
26.57
Return on equity%
25.42
25.99
23.76
24.65
23.90
21.68
22.13
20.16
22.00
24.34
29.69
22.00
23.83
37
13.39
Return on assets%
15.23
14.96
15.05
14.16
13.88
13.98
12.72
12.32
13.92
15.39
13.19
13.92
14.07
20
1.01
EPS¥
0.64
0.69
0.63
0.65
0.70
0.74
0.71
0.73
0.79
0.76
1.05
1.73%
2.03%
—
13.08
EPS growth%
2.70
0.40
0.92
0.40
2.97
4.15
1.24
2.80
2.94
0.82
18.74
2.80
1.97
20
0.26
Bookvalue per sh¥
1.11
1.15
1.29
1.43
1.44
1.50
1.64
1.72
2.01
2.02
0.74
7.00%
6.15%
—
0.85
FCF per share¥
0.65
0.69
0.81
0.87
0.96
1.02
1.11
1.05
1.21
1.17
0.85
3.93%
6.83%
—
0.87
Dividend per sh¥
0.68
0.75
0.83
0.80
0.86
1.01
1.17
1.33
1.43
1.44
0.72
10.84%
9.62%
—
5.30
Div yield (avg)%
5.78
6.16
3.69
5.49
2.82
1.35
0.40
0.40
1.45
2.39
29.96
1.35
2.60
25
26.40
Payout ratio%
4.89
5.44
5.56
4.82
4.09
5.31
4.71
1.78
3.13
3.26
29.94
3.26
4.76
29
2.576
Shares (diluted)B
3.026
2.897
3.317
3.472
3.844
3.697
3.585
3.721
3.993
4.011
2.563
0.85%
3.88%
53
7.65
Buyback yield%
11.17
13.10
11.41
9.06
9.10
9.89
7.96
9.69
12.27
15.02
6.24
9.89
10.53
44
0.244
D/E ratiox
2.320
2.552
2.897
2.764
2.910
2.824
2.780
2.665
2.994
3.091
0.208
2.824
2.802
70
3.723
Enterprise value¥B
2.544
2.743
2.946
3.381
3.480
3.627
3.446
3.270
3.671
3.996
2.528
2.80%
6.02%
57
3.370
LT debt¥B
0.563
0.486
0.423
0.383
0.349
0.326
0.277
0.299
0.324
0.275
3.844
(4.68%)
(7.87%)
81
Revenue
¥4.127B
1.82%
1.00×
Cost of revenue
¥2.795B
1.82%
1.00×
Operating expenses
¥880.7M
1.80%
1.00×
Cash and investments
12.83%