1.275
Revenue¥B
1.940
2.068
2.168
2.341
2.458
2.557
2.747
2.903
3.038
3.276
1.421
5.92%
6.24%
69
28.52
Revenue growth%
15.04
17.53
19.16
19.17
21.16
22.15
21.35
21.60
23.78
26.56
18.25
22.15
21.25
13
20.84
Gross margin%
21.11
18.87
20.51
21.17
23.03
25.67
24.52
25.54
25.88
27.87
16.75
25.67
23.77
62
13.85
Operating margin%
13.91
15.17
12.68
10.13
10.64
8.83
8.78
6.42
8.47
6.93
28.33
8.47
9.48
92
21.31
Net margin%
15.58
13.24
12.37
11.25
11.82
9.24
6.71
5.43
6.12
6.58
23.72
6.58
10.25
71
32.91
P/E ratio (avg)x
38.32
36.41
37.54
43.29
48.43
44.61
44.04
47.25
48.55
52.49
12.69
47.25
44.33
24
34.54
EV/EBITx
36.02
40.40
40.47
42.38
47.77
53.11
50.35
58.64
59.24
55.36
19.93
55.36
49.06
27
4.52
FCF yield (avg)%
25.77
27.47
28.40
27.82
24.90
25.10
23.02
23.07
21.46
22.74
17.64
23.02
25.00
89
29.65
FCF margin%
19.85
22.29
25.23
27.43
24.66
23.67
21.43
23.76
24.56
27.51
17.37
23.76
24.16
69
1.476
FCF / Net incomex
1.094
1.278
1.496
1.527
1.673
2.009
2.334
2.570
2.579
2.539
1.231
2.539
1.841
74
5.70
ROIC%
4.75
3.98
4.55
3.51
2.88
4.01
5.65
7.32
8.48
7.03
4.00
7.03
4.65
15
8.81
Return on equity%
10.83
8.07
6.95
4.42
7.40
6.87
4.52
5.28
5.74
6.88
24.89
5.74
6.87
76
18.20
Return on assets%
13.13
15.81
14.08
14.98
17.63
16.97
19.36
17.84
15.62
13.66
16.38
16.97
15.71
21
0.13
EPS¥
0.09
0.11
0.13
0.13
0.13
0.13
0.15
0.16
0.17
0.20
0.13
9.67%
9.11%
—
18.33
EPS growth%
7.16
8.61
8.80
9.35
7.73
10.03
9.87
7.40
10.36
12.00
11.47
10.03
9.08
61
0.08
Bookvalue per sh¥
0.15
0.15
0.13
0.13
0.13
0.14
0.13
0.15
0.16
0.16
0.21
4.12%
0.09%
—
0.21
FCF per share¥
0.30
0.33
0.32
0.33
0.32
0.31
0.29
0.33
0.36
0.40
0.31
4.71%
2.52%
—
0.30
Dividend per sh¥
0.33
0.29
0.25
0.27
0.29
0.26
0.25
0.23
0.24
0.22
0.37
(4.78%)
(4.62%)
—
5.81
Div yield (avg)%
32.91
31.23
28.45
27.70
27.74
29.31
27.24
27.94
26.91
27.94
10.33
27.94
27.94
84
29.69
Payout ratio%
9.76
11.35
10.44
10.57
12.97
15.61
16.61
16.18
17.05
14.91
8.68
16.18
13.94
19
2.932
Shares (diluted)B
2.401
2.381
2.602
2.779
2.886
2.874
3.002
2.962
2.867
2.704
2.973
(1.29%)
1.37%
92
24.17
Buyback yield%
6.85
4.22
1.98
0.91
3.64
4.09
5.83
6.77
6.43
5.59
21.34
5.83
4.90
81
0.464
D/E ratiox
0.342
0.346
0.331
0.309
0.295
0.293
0.318
0.327
0.320
0.316
1.216
0.318
0.319
80
2.248
Enterprise value¥B
1.577
1.849
1.829
1.832
1.927
2.076
2.313
2.411
2.762
3.176
1.422
10.51%
8.83%
81
1.298
LT debt¥B
2.934
2.781
2.802
2.398
2.370
2.385
2.527
2.282
2.440
2.145
1.466
(1.98%)
(4.18%)
13
Revenue
¥3.276B
6.24%
1.00×
Cost of revenue
¥1.604B
6.07%
0.98×
Operating expenses
¥692.5M
6.62%
1.04×
Cash and investments
15.85%