1.207
Revenue¥B
0.951
1.021
1.064
1.128
1.191
1.258
1.350
1.405
1.459
1.536
1.288
5.23%
5.49%
9
26.97
Revenue growth%
22.07
21.55
19.99
19.72
18.55
17.68
18.15
19.00
20.27
19.24
16.88
19.00
19.48
70
27.76
Gross margin%
13.63
13.92
11.92
12.32
11.18
12.68
13.56
10.89
10.73
9.60
3.07
10.89
12.12
65
24.60
Operating margin%
34.09
31.21
30.99
28.13
30.23
32.35
33.67
35.56
36.10
37.52
10.35
35.56
33.01
50
12.92
Net margin%
6.77
7.87
10.48
10.56
8.59
11.12
8.15
8.83
5.97
3.54
21.73
8.15
8.37
5
32.48
P/E ratio (avg)x
34.27
37.17
36.57
41.52
46.19
44.24
44.87
49.76
50.24
48.90
36.77
48.90
44.56
5
17.61
EV/EBITx
32.91
34.70
39.01
44.88
49.92
50.72
48.60
48.75
51.17
58.53
36.95
50.72
48.67
37
17.68
FCF yield (avg)%
8.31
10.03
10.82
8.29
6.55
4.08
4.37
3.01
0.40
2.00
21.96
3.01
5.46
83
23.69
FCF margin%
16.41
14.43
14.73
14.44
16.66
19.21
18.79
20.27
18.67
18.70
27.66
18.79
17.67
16
0.152
FCF / Net incomex
1.072
1.168
1.134
1.174
1.168
1.184
1.250
1.254
1.394
1.443
0.613
1.254
1.179
64
26.44
ROIC%
27.84
27.20
24.68
23.91
21.10
20.98
21.26
23.59
22.73
22.02
13.73
22.02
23.16
22
9.70
Return on equity%
18.55
18.10
17.61
19.32
17.90
16.88
15.18
15.69
15.18
15.82
20.40
15.69
17.25
71
28.18
Return on assets%
26.80
27.11
28.68
30.63
27.89
28.72
27.88
26.13
28.18
28.84
11.87
28.18
28.03
74
0.39
EPS¥
0.30
0.27
0.30
0.27
0.28
0.29
0.30
0.31
0.34
0.34
0.41
4.24%
0.76%
—
9.87
EPS growth%
18.60
20.26
18.46
20.57
20.77
21.05
20.56
17.68
18.45
15.48
29.15
18.45
19.43
21
0.36
Bookvalue per sh¥
0.49
0.58
0.62
0.70
0.68
0.78
0.84
0.93
0.94
1.06
0.22
9.17%
9.67%
—
0.36
FCF per share¥
0.18
0.17
0.16
0.16
0.18
0.20
0.21
0.21
0.20
0.19
0.23
1.84%
0.58%
—
0.24
Dividend per sh¥
0.19
0.20
0.17
0.19
0.18
0.19
0.20
0.17
0.16
0.14
0.27
(5.12%)
(2.74%)
—
25.88
Div yield (avg)%
2.20
4.38
3.57
3.60
3.80
6.41
9.05
8.20
6.18
8.06
24.78
8.06
5.28
36
15.11
Payout ratio%
33.03
34.48
34.75
34.04
34.47
33.00
34.79
35.99
34.72
33.19
28.99
34.72
34.48
18
4.331
Shares (diluted)B
4.939
5.005
5.600
5.784
5.964
5.629
5.236
5.103
4.966
5.529
4.207
(1.50%)
1.70%
93
3.38
Buyback yield%
7.18
8.80
6.54
6.27
6.43
5.25
6.57
6.78
7.73
4.99
27.17
6.57
6.56
6
0.262
D/E ratiox
0.220
0.220
0.219
0.232
0.253
0.235
0.210
0.221
0.213
0.206
0.915
0.213
0.220
48
0.827
Enterprise value¥B
2.744
2.944
2.806
2.926
3.378
3.680
3.745
3.733
3.620
3.716
0.996
1.92%
3.75%
72
0.497
LT debt¥B
1.494
1.518
1.517
1.581
1.726
1.481
1.510
1.605
1.553
1.331
0.860
(5.06%)
(1.14%)
88
Revenue
¥1.536B
5.49%
1.00×
Cost of revenue
¥1.075B
5.49%
1.00×
Operating expenses
¥305.5M
5.63%
1.01×
Cash and investments
19.82%