3.536
Revenue¥B
3.888
3.863
3.993
3.988
4.087
4.171
4.255
4.287
4.399
4.502
3.682
1.95%
1.37%
26
9.16
Revenue growth%
17.03
17.99
15.37
15.11
18.07
16.35
18.00
19.95
19.97
19.07
19.30
19.07
17.99
47
9.94
Gross margin%
5.05
6.68
8.57
11.30
11.05
11.52
12.19
13.21
10.55
10.53
3.79
11.52
10.80
10
9.99
Operating margin%
9.98
7.58
7.24
7.60
6.45
7.47
10.09
7.69
5.12
4.11
10.15
7.47
7.52
14
8.93
Net margin%
4.51
5.99
7.06
7.75
10.74
13.04
12.99
12.24
9.51
9.57
17.21
12.24
9.54
61
26.84
P/E ratio (avg)x
17.10
17.83
17.97
17.09
14.91
15.36
13.11
12.74
12.11
11.15
32.14
12.74
15.13
59
29.64
EV/EBITx
14.14
15.16
16.72
17.27
17.04
16.12
17.05
18.93
20.15
19.08
24.76
18.93
17.04
26
14.14
FCF yield (avg)%
26.57
26.35
26.03
23.45
25.89
27.34
24.40
24.97
23.81
21.11
3.76
24.40
25.43
49
20.54
FCF margin%
8.09
5.53
7.19
9.79
11.50
12.22
13.21
13.03
13.43
15.91
17.22
13.21
11.86
84
0.899
FCF / Net incomex
1.008
1.026
1.109
1.208
1.261
1.318
1.294
1.329
1.301
1.275
1.338
1.301
1.268
90
8.14
ROIC%
23.46
23.07
24.34
26.11
27.07
24.11
22.97
20.76
22.75
24.93
9.51
22.97
23.78
11
24.78
Return on equity%
10.94
13.00
12.51
15.26
17.95
15.56
17.20
16.77
15.55
16.88
2.42
16.77
15.55
13
3.70
Return on assets%
20.86
22.98
20.69
23.43
26.15
25.39
24.69
26.58
26.19
28.24
22.90
26.19
25.04
24
0.16
EPS¥
0.40
0.45
0.53
0.57
0.54
0.55
0.62
0.62
0.59
0.61
0.17
2.47%
5.73%
—
25.20
EPS growth%
24.23
25.61
23.91
21.81
20.58
18.03
17.10
16.75
15.36
17.15
16.34
17.10
19.31
72
0.25
Bookvalue per sh¥
0.31
0.37
0.37
0.38
0.40
0.40
0.46
0.56
0.61
0.62
0.29
8.97%
7.38%
—
0.20
FCF per share¥
0.35
0.33
0.36
0.36
0.35
0.34
0.36
0.39
0.44
0.49
0.28
7.08%
3.40%
—
0.27
Dividend per sh¥
0.39
0.42
0.41
0.44
0.49
0.51
0.53
0.59
0.67
0.71
0.15
8.00%
7.16%
—
13.12
Div yield (avg)%
12.19
13.76
10.86
12.96
10.13
11.56
9.14
6.75
8.85
8.09
17.85
8.85
10.50
66
17.70
Payout ratio%
13.93
12.13
10.10
10.58
8.15
8.22
8.33
10.27
12.59
15.19
27.04
10.27
10.43
88
9.014
Shares (diluted)B
10.38
12.26
11.97
13.26
13.95
13.49
15.88
16.86
18.92
21.35
8.814
8.89%
8.31%
55
26.81
Buyback yield%
23.80
24.28
26.46
28.65
28.03
27.22
27.92
28.37
28.96
30.06
7.60
28.37
27.98
41
1.579
D/E ratiox
0.324
0.316
0.360
0.413
0.442
0.459
0.484
0.531
0.521
0.565
0.323
0.521
0.450
86
0.556
Enterprise value¥B
3.824
3.778
4.089
4.279
5.130
5.160
6.033
6.155
6.291
6.533
2.216
4.95%
7.41%
21
2.692
LT debt¥B
0.267
0.300
0.307
0.334
0.305
0.318
0.364
0.368
0.402
0.379
3.220
4.43%
3.54%
70
Revenue
¥4.502B
1.37%
1.00×
Cost of revenue
¥2.594B
1.54%
1.02×
Operating expenses
¥696.8M
1.49%
1.01×
Cash and investments
15.89%