8.968
Revenue¥B
9.964
10.55
11.05
11.75
12.32
13.21
14.16
14.85
15.66
16.64
9.483
6.20%
5.87%
60
21.06
Revenue growth%
24.82
21.93
22.75
25.57
24.86
27.62
29.59
29.72
28.25
27.33
17.92
28.25
26.45
13
3.21
Gross margin%
18.34
19.12
19.85
17.87
20.79
21.37
19.33
18.64
18.90
17.00
20.65
18.90
19.01
47
24.54
Operating margin%
20.43
18.37
20.30
18.89
17.44
15.42
15.66
16.47
14.03
12.24
2.15
15.42
16.95
50
17.76
Net margin%
6.51
3.51
1.25
2.36
0.71
0.40
1.15
0.94
0.40
3.25
11.86
0.94
1.20
21
20.43
P/E ratio (avg)x
15.76
17.74
18.07
16.83
16.83
15.67
14.82
16.28
15.51
16.79
35.26
15.67
16.53
57
22.85
EV/EBITx
34.36
36.48
35.74
39.61
43.64
47.50
53.39
60.29
65.26
66.88
28.26
60.29
45.57
8
24.72
FCF yield (avg)%
20.31
18.89
17.88
20.26
22.21
22.77
23.89
22.04
19.63
22.40
18.13
22.40
21.18
18
9.19
FCF margin%
3.65
4.94
4.22
3.90
5.99
5.06
4.09
5.72
6.09
9.06
13.45
5.72
5.00
43
0.276
FCF / Net incomex
1.064
1.068
1.062
1.109
1.157
1.267
1.154
1.127
1.247
1.141
0.361
1.154
1.134
52
20.96
ROIC%
22.18
21.50
22.00
23.16
21.35
23.37
23.96
26.35
23.74
25.20
10.92
23.96
23.26
26
23.58
Return on equity%
13.27
13.70
13.64
10.78
8.39
9.57
7.76
5.43
5.79
6.51
8.32
6.51
8.98
26
11.23
Return on assets%
2.72
5.71
8.04
8.03
8.00
9.21
6.44
3.67
5.30
3.98
14.61
5.30
6.07
49
0.85
EPS¥
0.63
0.69
0.72
0.67
0.74
0.78
0.79
0.78
0.69
0.76
0.92
0.57%
2.72%
—
14.75
EPS growth%
16.40
17.49
17.84
18.22
15.51
18.23
20.78
20.32
18.64
21.30
24.93
20.32
18.23
91
0.18
Bookvalue per sh¥
0.63
0.66
0.60
0.62
0.58
0.57
0.58
0.59
0.55
0.59
1.09
0.10%
(0.61%)
—
1.16
FCF per share¥
0.89
1.01
1.16
1.07
1.11
1.10
1.24
1.34
1.43
1.35
0.21
4.00%
3.90%
—
1.13
Dividend per sh¥
0.91
0.96
0.97
0.89
0.87
0.87
0.75
0.76
0.71
0.61
0.35
(6.74%)
(3.64%)
—
5.05
Div yield (avg)%
9.11
6.40
5.34
5.38
7.77
9.87
8.63
9.18
10.92
11.09
25.77
9.87
8.87
88
10.03
Payout ratio%
19.11
17.52
19.87
19.48
17.66
20.35
20.36
17.65
20.03
17.88
5.33
20.03
19.30
76
8.478
Shares (diluted)B
15.09
17.80
17.76
20.47
19.91
23.09
25.32
27.47
27.64
30.34
8.668
8.79%
8.73%
49
29.67
Buyback yield%
26.70
26.09
26.95
29.53
27.23
26.60
28.47
27.70
27.89
26.61
4.84
27.70
27.09
42
0.491
D/E ratiox
0.216
0.210
0.185
0.160
0.171
0.167
0.162
0.176
0.158
0.172
1.260
0.167
0.171
22
1.246
Enterprise value¥B
16.79
18.14
19.82
20.81
24.64
28.53
32.92
33.10
38.03
40.43
16.12
10.41%
11.28%
67
13.70
LT debt¥B
18.40
19.75
19.04
19.70
19.34
21.62
20.43
23.91
27.07
29.25
3.215
8.62%
4.46%
89
Revenue
¥16.64B
5.87%
1.00×
Cost of revenue
¥11.57B
5.88%
1.00×
Operating expenses
¥1.625B
4.70%
0.89×
Cash and investments
16.19%