0.365
Revenue¥B
1.217
1.305
1.392
1.451
1.561
1.634
1.763
1.890
2.018
2.087
0.385
5.97%
6.21%
31
3.89
Revenue growth%
15.14
12.33
10.31
12.70
12.84
12.47
12.57
15.27
12.43
11.13
13.38
12.47
12.52
26
23.37
Gross margin%
12.52
14.09
11.61
13.41
12.88
10.58
9.91
12.38
9.90
10.73
6.73
10.58
11.99
65
16.41
Operating margin%
19.54
21.48
20.84
23.81
24.75
26.38
28.03
27.64
29.61
32.20
22.08
28.03
25.57
66
12.44
Net margin%
8.35
11.04
8.12
8.14
10.16
10.12
11.01
9.56
9.79
12.34
12.66
10.12
9.95
56
25.60
P/E ratio (avg)x
46.04
50.01
51.65
54.93
56.11
56.86
55.29
60.03
65.87
68.16
16.17
60.03
55.70
38
17.10
EV/EBITx
6.982
7.199
7.016
7.210
7.280
7.811
7.662
8.351
8.571
9.511
12.51
8.351
7.471
41
2.96
FCF yield (avg)%
13.05
14.65
13.46
12.53
11.61
13.64
13.69
12.67
13.78
13.88
11.37
13.69
13.55
82
23.68
FCF margin%
17.35
15.64
13.79
12.16
12.50
15.44
18.33
15.63
14.72
15.45
23.47
15.45
15.45
13
0.674
FCF / Net incomex
1.348
1.463
1.337
1.219
1.356
1.387
1.491
1.377
1.423
1.488
0.387
1.423
1.382
12
18.47
ROIC%
4.57
7.18
8.95
10.16
7.82
9.58
7.15
7.44
9.11
10.42
5.79
9.11
8.39
53
14.79
Return on equity%
18.18
17.12
17.75
16.95
18.76
16.69
18.93
20.91
20.47
19.69
6.49
19.69
18.47
53
14.27
Return on assets%
8.82
8.56
11.41
13.27
11.72
9.50
6.59
8.12
5.89
7.56
9.94
7.56
8.69
26
0.78
EPS¥
1.60
1.55
1.40
1.48
1.52
1.35
1.23
1.19
1.23
1.29
0.83
(3.18%)
(3.03%)
—
26.17
EPS growth%
26.02
28.63
31.24
30.44
32.46
29.49
31.95
29.35
30.88
32.94
14.08
30.88
30.66
55
0.73
Bookvalue per sh¥
0.42
0.41
0.45
0.46
0.51
0.47
0.43
0.44
0.41
0.43
0.86
(3.38%)
0.66%
—
0.95
FCF per share¥
0.32
0.33
0.37
0.38
0.41
0.48
0.54
0.58
0.67
0.70
1.31
11.20%
8.06%
—
1.24
Dividend per sh¥
1.03
0.90
0.85
0.83
0.73
0.71
0.64
0.61
0.56
0.53
1.04
(6.27%)
(7.48%)
—
3.62
Div yield (avg)%
0.82
0.40
1.87
3.91
6.48
4.44
2.48
0.81
0.40
2.79
21.52
2.48
2.18
27
16.93
Payout ratio%
14.74
15.26
15.79
17.04
15.42
13.53
16.36
17.29
20.10
22.51
10.73
17.29
16.08
90
495.8
Shares (diluted)M
378.8
386.2
354.9
314.0
336.7
348.8
365.5
349.6
325.0
322.7
488.7
(0.84%)
(1.17%)
78
10.84
Buyback yield%
10.83
10.62
11.63
9.86
8.39
9.49
11.42
11.16
10.07
7.45
22.10
10.07
10.34
87
0.541
D/E ratiox
2.622
2.846
3.210
3.416
3.754
3.587
4.066
4.185
3.911
4.409
1.048
4.066
3.671
19
0.551
Enterprise value¥B
1.177
1.259
1.358
1.543
1.412
1.399
1.318
1.334
1.242
1.152
0.273
(3.98%)
(1.10%)
27
1,226
LT debt¥M
220.2
211.3
192.1
180.8
167.5
180.6
173.4
189.5
209.3
230.6
372.4
6.61%
(0.15%)
64
Revenue
¥2.087B
6.21%
1.00×
Cost of revenue
¥1.461B
6.21%
1.00×
Operating expenses
¥335.2M
5.67%
0.95×
Cash and investments
15.60%