3.232
Revenue¥B
2.303
2.549
2.757
3.045
3.323
3.543
3.877
4.258
4.709
5.052
3.467
8.74%
8.91%
7
28.85
Revenue growth%
19.60
17.56
15.79
14.38
14.21
15.11
12.75
14.49
11.57
11.64
2.57
12.75
14.43
16
26.09
Gross margin%
21.60
23.53
22.80
21.22
20.96
21.06
22.07
22.11
20.67
22.18
9.56
22.07
21.83
54
3.58
Operating margin%
6.07
6.22
8.39
9.96
11.57
13.13
15.37
15.82
16.25
18.81
9.72
15.82
12.35
57
20.10
Net margin%
18.54
21.31
24.04
21.21
19.88
17.36
20.14
19.48
18.34
20.13
21.52
19.48
20.01
83
31.72
P/E ratio (avg)x
21.30
19.00
19.00
18.47
16.50
17.78
17.76
17.32
16.65
15.10
28.13
17.32
17.77
72
22.81
EV/EBITx
44.91
41.29
47.17
51.75
49.92
47.75
50.04
54.77
58.75
66.02
13.30
54.77
49.98
65
14.92
FCF yield (avg)%
13.32
10.61
11.30
13.19
12.45
13.59
11.94
14.81
13.25
12.02
14.45
13.25
12.82
55
7.90
FCF margin%
26.75
27.45
25.17
22.73
20.42
20.20
20.34
20.28
19.31
16.56
11.97
20.20
20.38
90
0.480
FCF / Net incomex
0.389
0.380
0.420
0.440
0.491
0.448
0.498
0.513
0.527
0.551
0.756
0.513
0.470
25
8.24
ROIC%
4.41
3.17
2.65
4.58
7.01
7.45
7.90
6.24
6.18
3.29
3.12
6.24
5.38
62
22.08
Return on equity%
14.36
13.14
12.38
15.00
15.49
13.35
13.80
12.80
10.23
8.12
16.05
12.80
13.25
23
11.92
Return on assets%
23.22
22.13
23.31
24.04
25.62
23.21
24.94
24.78
26.12
26.08
20.18
24.94
24.41
49
0.15
EPS¥
1.12
1.30
1.51
1.72
1.72
1.96
2.12
2.31
2.76
2.99
0.16
11.67%
12.31%
—
22.68
EPS growth%
23.22
20.67
22.78
22.41
24.62
23.29
22.99
22.26
21.92
20.37
22.82
22.26
22.59
35
0.44
Bookvalue per sh¥
0.38
0.34
0.33
0.30
0.33
0.35
0.35
0.36
0.32
0.33
0.72
0.32%
(2.76%)
—
0.32
FCF per share¥
0.30
0.34
0.32
0.32
0.38
0.37
0.44
0.41
0.46
0.47
0.90
4.32%
4.10%
—
0.46
Dividend per sh¥
1.12
1.22
1.35
1.46
1.46
1.59
1.56
1.61
1.78
1.83
0.83
4.57%
4.74%
—
20.29
Div yield (avg)%
25.15
26.98
29.24
28.99
31.07
30.57
30.91
28.73
30.85
30.18
25.90
30.57
29.71
29
4.83
Payout ratio%
26.57
24.84
22.64
25.37
23.22
22.14
24.14
25.10
24.64
23.29
29.02
24.14
24.39
60
2.898
Shares (diluted)B
3.326
2.963
2.923
3.193
3.288
2.961
2.736
2.841
3.027
2.911
2.882
(2.41%)
(1.65%)
27
8.55
Buyback yield%
33.29
30.88
28.17
27.87
27.96
26.85
27.89
29.89
31.83
30.62
25.57
29.89
29.03
36
0.215
D/E ratiox
0.940
1.016
1.139
1.151
1.176
1.297
1.380
1.412
1.527
1.713
1.686
1.412
1.237
46
2.535
Enterprise value¥B
3.409
3.232
3.221
2.988
2.694
2.544
2.556
2.686
2.631
2.840
1.330
1.06%
(2.76%)
48
0.628
LT debt¥B
0.307
0.310
0.339
0.306
0.320
0.329
0.354
0.390
0.376
0.403
4.038
4.71%
3.00%
55
Revenue
¥5.052B
8.91%
1.00×
Cost of revenue
¥3.076B
8.95%
1.00×
Operating expenses
¥566.7M
9.22%
1.03×
Cash and investments
14.56%