2.318
Revenue¥B
2.149
2.226
2.304
2.370
2.453
2.590
2.674
2.712
2.869
2.981
2.447
3.97%
3.47%
93
2.22
Revenue growth%
0.40
1.34
0.59
0.40
1.80
1.63
4.02
4.52
2.98
4.75
13.53
4.02
1.71
55
17.74
Gross margin%
12.15
11.61
9.67
10.64
11.51
14.29
12.82
10.03
7.04
8.24
13.09
10.03
11.08
15
14.51
Operating margin%
20.48
22.74
25.66
25.78
28.19
30.51
28.78
25.84
25.48
26.84
19.48
26.84
25.81
77
21.80
Net margin%
15.82
15.20
12.77
13.86
11.11
13.96
11.71
9.63
7.19
4.77
3.60
9.63
12.24
54
6.024
P/E ratio (avg)x
16.12
17.21
15.55
14.42
13.53
13.58
15.08
16.13
14.55
15.77
28.37
15.08
15.31
71
31.63
EV/EBITx
27.07
28.46
31.37
35.03
40.49
44.15
43.76
48.81
47.69
51.06
25.13
47.69
42.12
44
8.71
FCF yield (avg)%
22.90
24.78
26.43
28.16
30.94
32.02
31.74
31.81
32.16
29.71
24.02
31.81
30.32
66
3.67
FCF margin%
18.85
16.36
14.35
14.36
13.97
12.04
10.73
9.93
10.29
8.35
24.37
10.29
13.00
20
0.356
FCF / Net incomex
0.703
0.730
0.766
0.786
0.853
0.922
0.852
0.893
0.917
0.845
0.998
0.893
0.849
22
17.70
ROIC%
15.94
18.25
16.15
17.46
14.81
12.58
13.63
15.51
15.37
13.73
16.84
13.73
15.44
80
11.46
Return on equity%
2.28
0.40
2.83
0.40
1.63
0.40
2.01
0.40
2.62
3.72
7.86
2.01
1.82
12
10.94
Return on assets%
20.65
17.81
17.18
17.56
19.16
18.44
16.29
16.34
14.86
13.42
2.18
16.29
17.37
16
0.66
EPS¥
0.38
0.35
0.40
0.42
0.46
0.49
0.51
0.54
0.54
0.51
0.73
2.15%
2.54%
—
26.50
EPS growth%
10.64
10.51
12.30
12.33
10.97
11.73
14.50
14.78
17.08
16.40
20.49
14.78
12.32
89
0.14
Bookvalue per sh¥
0.52
0.53
0.61
0.69
0.75
0.80
0.89
0.97
0.98
1.06
0.70
7.13%
9.17%
—
0.49
FCF per share¥
0.30
0.34
0.36
0.35
0.35
0.40
0.40
0.47
0.56
0.62
0.59
11.99%
8.01%
—
0.32
Dividend per sh¥
0.46
0.51
0.58
0.54
0.56
0.63
0.63
0.67
0.62
0.68
0.35
4.00%
3.27%
—
20.79
Div yield (avg)%
2.57
1.53
1.20
2.59
5.47
5.58
6.31
7.65
5.93
8.61
15.23
6.31
5.53
32
20.08
Payout ratio%
25.49
27.34
29.70
30.03
31.75
34.28
36.78
37.37
38.21
36.05
14.89
36.78
33.01
83
1.623
Shares (diluted)B
1.377
1.280
1.328
1.479
1.323
1.282
1.219
1.306
1.455
1.585
1.643
3.68%
0.68%
71
25.87
Buyback yield%
21.48
18.69
18.62
20.48
19.58
17.76
15.13
14.26
13.50
13.54
3.63
14.26
18.19
30
0.405
D/E ratiox
0.788
0.801
0.802
0.689
0.744
0.695
0.589
0.545
0.523
0.505
0.115
0.545
0.692
56
0.719
Enterprise value¥B
2.287
2.379
2.287
2.459
2.504
2.361
2.237
2.113
2.435
2.532
1.088
0.22%
0.27%
62
1.636
LT debt¥B
1.490
1.489
1.380
1.429
1.412
1.221
1.062
1.020
0.978
0.939
0.517
(7.83%)
(5.05%)
22
Revenue
¥2.981B
3.47%
1.00×
Cost of revenue
¥2.087B
3.47%
1.00×
Operating expenses
¥519.4M
3.63%
1.02×
Cash and investments
15.81%