0.894
Revenue¥B
1.340
1.399
1.457
1.523
1.606
1.669
1.740
1.886
2.012
2.150
0.985
6.01%
5.32%
75
11.45
Revenue growth%
19.66
20.24
22.13
22.80
21.92
23.77
22.72
25.56
27.07
24.93
19.73
24.93
22.76
78
29.19
Gross margin%
12.95
13.00
14.40
12.96
15.50
17.12
17.71
18.37
20.96
21.76
23.50
18.37
16.31
33
8.59
Operating margin%
28.84
27.68
27.68
25.76
27.04
27.47
28.85
30.05
30.66
32.05
7.06
30.05
28.26
39
3.71
Net margin%
0.53
1.77
1.73
3.72
6.46
6.98
7.39
10.03
7.27
7.98
12.42
7.39
6.72
60
13.25
P/E ratio (avg)x
11.62
12.61
11.68
10.11
9.849
10.57
10.28
10.88
10.27
9.124
18.41
10.28
10.42
63
28.39
EV/EBITx
43.93
51.31
60.42
71.40
71.65
72.96
79.86
78.30
88.91
89.54
9.652
79.86
72.30
10
24.78
FCF yield (avg)%
27.67
26.92
25.79
25.42
26.14
24.55
27.24
28.89
26.26
26.53
23.95
26.53
26.39
93
23.64
FCF margin%
25.19
22.39
24.54
24.50
23.60
22.29
22.15
19.66
19.15
16.41
3.02
19.66
22.34
42
1.351
FCF / Net incomex
1.181
1.163
1.059
0.976
0.993
1.082
1.038
1.024
1.039
1.127
0.441
1.039
1.049
12
13.43
ROIC%
30.89
30.98
33.20
34.60
35.51
37.85
34.95
36.36
36.97
39.66
20.45
36.97
35.23
7
16.03
Return on equity%
17.69
14.85
12.28
10.66
8.67
8.53
9.80
10.68
11.56
11.89
25.39
10.68
11.12
24
25.20
Return on assets%
22.68
19.80
17.94
19.03
17.16
16.25
15.79
17.90
18.72
17.64
23.29
17.64
17.92
87
0.48
EPS¥
0.20
0.19
0.19
0.19
0.22
0.26
0.28
0.29
0.28
0.29
0.53
5.06%
4.19%
—
18.20
EPS growth%
10.02
7.52
10.23
11.89
13.45
12.24
10.72
11.17
13.98
15.39
20.47
12.24
11.53
18
0.35
Bookvalue per sh¥
0.47
0.43
0.39
0.37
0.33
0.36
0.34
0.37
0.33
0.30
0.20
(1.88%)
(3.71%)
—
0.59
FCF per share¥
0.35
0.32
0.34
0.31
0.33
0.31
0.31
0.29
0.26
0.25
0.12
(5.22%)
(3.23%)
—
0.37
Dividend per sh¥
0.22
0.20
0.22
0.21
0.21
0.20
0.21
0.23
0.25
0.27
0.13
5.58%
2.20%
—
23.91
Div yield (avg)%
27.52
28.62
25.76
27.62
29.79
32.16
30.01
29.85
30.00
27.38
2.69
30.00
29.20
12
17.75
Payout ratio%
9.96
10.22
8.05
6.69
4.75
7.04
4.71
2.34
0.40
0.40
20.21
2.34
5.72
23
2.138
Shares (diluted)B
2.520
2.666
2.833
3.058
3.265
3.350
3.108
2.741
2.942
2.700
2.130
(3.73%)
0.82%
49
14.07
Buyback yield%
24.88
22.10
19.12
18.39
15.75
18.35
17.54
15.46
13.02
13.80
13.34
15.46
17.95
20
0.702
D/E ratiox
1.144
1.115
1.266
1.285
1.279
1.380
1.327
1.402
1.444
1.578
1.304
1.402
1.306
68
1.839
Enterprise value¥B
1.501
1.775
1.746
1.916
2.117
2.175
2.369
2.495
2.545
2.707
1.047
5.04%
6.79%
27
1.117
LT debt¥B
0.666
0.749
0.779
0.911
0.864
0.968
1.134
1.264
1.459
1.500
1.021
11.65%
8.65%
25
Revenue
¥2.150B
5.32%
1.00×
Cost of revenue
¥1.505B
5.32%
1.00×
Operating expenses
¥425.1M
6.32%
1.10×
Cash and investments
16.61%