0.357
Revenue¥M
2.760
2.744
2.733
2.738
2.839
2.924
3.036
3.054
3.077
3.077
0.370
1.63%
1.43%
12
25.06
Revenue growth%
19.93
17.24
19.76
18.90
17.00
15.44
14.96
14.82
13.28
11.49
22.19
14.82
16.22
32
25.76
Gross margin%
17.08
14.41
11.65
11.70
9.81
8.48
5.70
7.68
9.32
9.73
6.96
8.48
9.77
18
11.95
Operating margin%
27.76
29.03
26.06
23.76
22.62
24.54
22.53
22.18
23.01
21.09
18.10
22.53
23.38
12
4.11
Net margin%
27.45
27.78
30.43
30.48
29.69
29.36
30.12
29.07
28.69
26.29
15.25
29.07
29.21
25
26.54
P/E ratio (avg)x
31.40
35.56
35.93
33.67
36.18
37.30
36.04
35.89
39.33
43.07
12.63
37.30
35.99
54
35.96
EV/EBITx
14.90
16.36
17.59
17.30
19.17
20.00
19.40
18.47
18.61
17.57
9.894
18.61
18.03
21
27.10
FCF yield (avg)%
8.55
10.12
12.98
10.97
10.73
9.80
12.73
12.46
14.17
14.74
27.69
12.73
11.71
64
8.32
FCF margin%
15.58
15.06
15.43
14.19
13.54
13.00
10.90
12.47
11.64
12.39
24.38
12.39
13.27
23
1.495
FCF / Net incomex
1.623
1.670
1.742
1.797
2.037
1.950
2.031
2.206
2.396
2.621
1.736
2.206
1.991
29
14.14
ROIC%
24.67
26.28
24.45
22.10
20.79
21.99
22.96
20.42
20.61
21.94
24.62
21.94
22.04
84
6.95
Return on equity%
21.90
20.63
21.09
23.82
23.57
26.25
25.87
27.89
26.40
26.91
27.70
26.40
24.85
53
9.46
Return on assets%
15.79
15.78
18.71
16.49
18.44
17.20
19.68
16.89
19.50
17.34
4.20
17.34
17.27
5
—
EPS¥
—
—
—
—
—
—
—
—
—
—
0.01
(3.79%)
(4.16%)
—
20.99
EPS growth%
27.86
28.76
26.63
26.45
27.11
26.31
27.45
30.19
32.67
32.65
17.69
30.19
27.65
95
—
Bookvalue per sh¥
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
8.97%
8.31%
—
—
FCF per share¥
—
—
—
—
—
—
—
—
—
—
—
(2.30%)
(2.76%)
—
—
Dividend per sh¥
—
—
—
—
—
—
—
—
—
—
—
(7.07%)
(5.84%)
—
12.62
Div yield (avg)%
17.83
19.74
19.82
17.80
18.77
21.70
19.99
21.66
19.32
18.09
4.80
19.99
19.53
15
18.97
Payout ratio%
25.72
28.51
30.51
31.53
28.70
25.77
23.07
20.23
20.61
19.35
21.47
20.61
25.75
88
510.0
Shares (diluted)M
385.5
340.6
290.7
250.3
254.3
230.8
238.2
217.2
190.8
202.9
524.0
(4.42%)
(6.48%)
90
3.90
Buyback yield%
23.15
22.11
24.90
23.70
25.52
23.05
21.24
18.43
19.40
19.90
7.27
19.90
22.58
71
1.537
D/E ratiox
1.275
1.387
1.307
1.153
1.052
1.041
0.933
0.986
1.018
1.127
1.708
1.018
1.090
15
1.979
Enterprise value¥M
1.259
1.343
1.391
1.522
1.650
1.717
1.723
1.563
1.589
1.507
0.413
(1.80%)
0.79%
61
2.299
LT debt¥M
0.488
0.523
0.516
0.565
0.632
0.621
0.602
0.625
0.687
0.806
2.035
4.97%
6.40%
21
Revenue
¥3.077M
1.43%
1.00×
Cost of revenue
¥1.928M
1.19%
0.98×
Operating expenses
¥0.626M
1.79%
1.04×
Cash and investments
16.49%