2.777
Revenue¥B
4.685
5.007
5.283
5.500
5.853
6.083
6.349
6.583
6.995
7.203
2.957
4.24%
5.07%
46
22.40
Revenue growth%
0.91
0.40
0.74
0.40
1.67
0.40
0.40
0.40
3.07
1.75
14.82
0.40
0.57
77
18.83
Gross margin%
19.08
16.24
15.94
15.78
13.27
14.52
14.20
11.90
9.84
8.02
5.02
11.90
14.36
77
7.86
Operating margin%
12.50
11.15
9.03
10.96
10.54
12.72
15.50
17.36
18.19
19.88
28.95
17.36
12.61
27
23.44
Net margin%
13.49
11.96
10.48
9.04
8.20
9.95
8.88
11.20
8.87
9.73
5.93
9.73
9.84
12
24.70
P/E ratio (avg)x
30.01
34.87
39.64
40.97
45.42
48.90
52.59
51.67
53.97
63.54
24.84
52.59
47.16
11
13.73
EV/EBITx
26.22
31.57
37.34
40.28
41.95
48.78
58.87
60.41
72.69
70.36
20.42
60.41
45.36
42
5.41
FCF yield (avg)%
29.58
27.99
28.98
26.98
28.12
30.18
31.36
31.87
30.35
29.72
12.69
30.35
29.65
26
21.87
FCF margin%
12.22
11.28
12.54
15.11
13.30
15.20
17.48
14.90
11.92
9.19
29.34
14.90
12.92
46
0.964
FCF / Net incomex
0.611
0.639
0.722
0.873
0.856
0.855
0.879
0.999
1.141
1.204
1.318
0.999
0.864
84
11.35
ROIC%
26.88
27.74
28.53
27.71
25.36
27.57
28.04
29.83
27.33
24.84
19.97
27.57
27.64
41
17.37
Return on equity%
6.42
6.15
5.14
7.62
8.86
7.25
7.93
6.95
4.19
5.78
21.70
6.95
6.69
80
21.28
Return on assets%
9.89
8.12
9.50
7.27
7.41
7.16
4.40
3.20
4.74
4.23
4.67
4.40
7.21
74
0.54
EPS¥
0.53
0.48
0.44
0.45
0.42
0.48
0.51
0.49
0.51
0.47
0.55
2.23%
(0.92%)
—
29.37
EPS growth%
14.72
12.53
12.76
10.28
8.14
7.79
7.15
6.21
5.03
4.98
23.59
6.21
7.97
29
0.84
Bookvalue per sh¥
1.57
1.63
1.44
1.55
1.41
1.48
1.41
1.54
1.57
1.37
1.76
(0.66%)
(1.61%)
—
0.87
FCF per share¥
0.55
0.58
0.57
0.64
0.66
0.67
0.74
0.68
0.66
0.67
0.96
0.25%
2.48%
—
1.15
Dividend per sh¥
0.84
0.85
0.84
0.90
0.86
0.87
0.90
0.95
0.90
0.93
1.02
1.59%
2.19%
—
2.02
Div yield (avg)%
24.36
24.04
24.07
21.65
24.29
22.72
20.00
19.79
19.75
21.59
17.54
20.00
22.18
53
9.05
Payout ratio%
22.15
23.44
20.54
19.16
20.60
23.35
22.22
20.49
20.83
23.04
13.68
22.22
21.49
80
3.244
Shares (diluted)B
3.052
3.307
3.596
3.678
3.494
3.406
3.579
3.743
3.617
3.372
3.276
(0.71%)
1.59%
33
28.60
Buyback yield%
14.95
17.10
14.63
11.74
11.95
11.91
12.32
14.25
14.94
12.15
26.25
12.32
13.29
82
0.300
D/E ratiox
0.259
0.243
0.254
0.253
0.257
0.271
0.286
0.266
0.254
0.242
0.503
0.266
0.255
18
2.586
Enterprise value¥B
2.190
2.204
2.461
2.828
3.112
2.896
2.737
2.813
3.078
3.448
4.182
2.07%
5.14%
19
4.665
LT debt¥B
3.066
3.189
3.061
3.398
3.381
3.181
3.401
3.164
2.949
3.178
6.445
(1.23%)
1.00%
27
Revenue
¥7.203B
5.07%
1.00×
Cost of revenue
¥4.761B
5.21%
1.01×
Operating expenses
¥929.8M
4.90%
0.98×
Cash and investments
15.96%