1.104
Revenue¥B
1.196
1.264
1.299
1.370
1.399
1.425
1.480
1.556
1.622
1.718
1.228
4.19%
3.84%
45
28.75
Revenue growth%
20.04
18.48
16.13
14.79
13.72
15.33
13.39
12.11
14.75
17.25
24.91
14.75
15.06
42
25.10
Gross margin%
10.78
8.01
8.42
6.71
9.14
8.39
10.48
8.89
9.91
7.92
6.65
8.89
8.65
91
25.05
Operating margin%
12.08
12.50
11.47
13.38
14.97
16.81
14.18
11.22
11.57
9.99
3.04
11.57
12.29
49
9.76
Net margin%
12.67
13.29
10.36
12.10
12.39
11.67
12.23
13.54
11.41
11.61
23.86
11.67
12.17
63
33.79
P/E ratio (avg)x
22.01
23.28
22.63
25.84
24.89
28.46
27.78
31.57
37.64
44.61
34.35
31.57
26.81
78
22.25
EV/EBITx
34.16
35.58
33.17
33.97
38.14
35.57
35.46
35.88
33.80
37.59
18.78
35.57
35.51
31
24.12
FCF yield (avg)%
21.04
23.35
23.09
22.40
22.58
22.56
22.92
20.43
20.14
19.37
15.77
20.43
22.48
66
26.30
FCF margin%
6.35
9.33
7.83
5.72
6.69
8.19
5.88
3.43
5.06
2.58
4.03
5.06
6.12
27
1.729
FCF / Net incomex
2.201
2.563
3.080
3.415
3.684
4.011
4.364
4.926
5.142
5.289
0.551
4.926
3.848
79
28.01
ROIC%
15.67
15.35
17.18
18.55
18.69
19.68
16.70
15.45
17.50
16.02
22.35
16.70
16.94
92
9.52
Return on equity%
21.52
23.52
24.35
21.51
24.44
24.53
24.57
21.73
19.85
20.30
22.46
21.73
22.62
51
23.16
Return on assets%
13.29
10.78
12.84
14.17
15.83
18.47
16.07
13.33
15.00
15.90
18.02
15.90
14.58
17
0.18
EPS¥
0.79
0.80
0.80
0.82
0.97
1.16
1.20
1.36
1.63
1.66
0.20
11.43%
9.73%
—
12.20
EPS growth%
29.10
31.26
30.87
31.66
34.66
33.35
32.15
29.40
27.25
25.30
28.13
29.40
31.07
41
0.31
Bookvalue per sh¥
0.38
0.36
0.34
0.33
0.36
0.35
0.33
0.31
0.28
0.27
0.23
(6.03%)
(4.47%)
—
0.24
FCF per share¥
0.69
0.59
0.52
0.56
0.52
0.52
0.48
0.44
0.39
0.36
0.51
(6.97%)
(6.17%)
—
0.60
Dividend per sh¥
0.65
0.59
0.59
0.59
0.57
0.55
0.58
0.58
0.56
0.58
0.68
0.33%
(0.68%)
—
6.78
Div yield (avg)%
9.55
6.61
7.76
8.03
10.55
12.92
11.09
12.78
12.83
15.79
27.36
12.83
10.82
43
4.67
Payout ratio%
25.22
25.74
26.32
28.51
29.55
28.33
27.70
30.53
32.80
31.69
26.72
30.53
28.42
92
1.257
Shares (diluted)B
1.553
1.506
1.591
1.675
1.627
1.615
1.669
1.745
1.726
1.760
1.215
1.57%
2.71%
45
13.64
Buyback yield%
5.16
5.12
2.79
0.40
0.40
1.20
0.40
0.40
0.40
0.40
10.67
0.40
0.40
11
1.158
D/E ratiox
1.089
1.199
1.297
1.390
1.393
1.509
1.594
1.686
1.828
2.045
0.766
1.686
1.451
43
975.1
Enterprise value¥M
348.6
345.2
393.9
461.6
483.3
507.3
556.2
550.3
546.8
640.4
468.6
5.79%
5.85%
93
886.3
LT debt¥M
331.1
355.3
350.7
371.2
360.8
345.2
302.2
313.5
279.2
299.0
819.8
(3.69%)
(0.49%)
35
Revenue
¥1.718B
3.84%
1.00×
Cost of revenue
¥1.203B
3.84%
1.00×
Operating expenses
¥360.7M
4.37%
1.05×
Cash and investments
17.42%