1.715
Revenue¥B
1.628
1.766
1.890
1.989
2.104
2.276
2.488
2.686
2.889
3.119
1.793
8.19%
7.65%
16
10.88
Revenue growth%
20.01
18.05
16.42
14.98
15.88
13.32
13.88
11.30
9.93
12.57
12.58
12.57
14.43
63
19.00
Gross margin%
14.30
14.08
15.11
13.11
12.22
15.12
14.55
14.61
14.32
11.61
21.79
14.55
14.31
95
18.56
Operating margin%
7.57
10.47
7.93
10.34
11.09
10.13
8.07
10.25
10.86
11.18
9.76
10.25
10.30
30
19.49
Net margin%
21.32
21.03
19.46
21.96
23.52
23.96
26.83
26.54
27.86
26.02
4.73
26.54
23.74
43
24.80
P/E ratio (avg)x
27.67
29.62
31.83
34.94
39.90
44.90
43.61
44.93
42.66
45.67
7.407
44.90
41.28
56
37.97
EV/EBITx
37.88
42.22
41.30
46.54
51.58
58.98
66.59
69.84
73.68
74.03
9.055
69.84
55.28
83
2.69
FCF yield (avg)%
10.06
9.86
11.22
10.33
10.10
12.68
15.39
17.94
20.20
17.56
22.98
17.56
11.95
48
18.49
FCF margin%
15.07
14.22
12.36
15.30
15.86
16.05
16.51
18.99
21.02
21.74
14.60
18.99
15.95
42
1.791
FCF / Net incomex
1.911
2.081
2.428
2.622
2.602
2.516
2.652
2.581
2.824
3.044
1.387
2.652
2.592
88
11.83
ROIC%
31.82
31.29
31.77
28.80
26.26
24.89
21.95
21.44
20.82
23.35
26.95
21.95
25.58
15
28.14
Return on equity%
1.16
3.31
2.48
1.21
0.40
0.40
0.40
0.40
1.20
0.40
18.84
0.40
0.78
74
14.99
Return on assets%
17.45
18.19
18.36
16.93
18.09
20.11
22.25
22.95
23.54
23.00
14.28
22.95
19.24
71
0.65
EPS¥
1.07
1.23
1.16
1.18
1.19
1.17
1.18
1.20
1.36
1.47
0.67
4.28%
2.93%
—
21.13
EPS growth%
32.62
31.55
30.51
33.36
31.67
31.42
33.99
34.22
36.78
34.04
12.19
34.04
32.99
47
0.47
Bookvalue per sh¥
0.39
0.36
0.32
0.28
0.30
0.33
0.36
0.33
0.36
0.32
0.54
0.92%
(3.12%)
—
0.60
FCF per share¥
0.37
0.39
0.38
0.38
0.40
0.45
0.48
0.48
0.48
0.55
0.48
6.42%
4.83%
—
0.76
Dividend per sh¥
0.36
0.35
0.33
0.37
0.34
0.35
0.34
0.37
0.39
0.41
0.30
4.13%
1.71%
—
9.03
Div yield (avg)%
14.96
12.67
12.37
13.56
13.50
15.67
15.88
15.65
16.21
18.45
27.81
15.88
15.30
15
18.84
Payout ratio%
13.57
13.04
12.61
14.97
13.35
11.17
12.66
10.42
12.95
12.32
17.99
12.32
12.81
88
2.091
Shares (diluted)B
3.004
3.063
3.658
3.753
4.046
4.659
4.467
4.668
5.112
5.814
2.095
7.52%
8.33%
92
4.13
Buyback yield%
0.40
2.31
2.09
0.65
0.40
2.20
2.11
3.98
6.82
9.49
11.60
3.98
2.16
31
0.702
D/E ratiox
0.948
0.984
1.172
1.332
1.426
1.711
1.826
1.890
2.233
2.323
0.461
1.890
1.569
24
0.254
Enterprise value¥B
1.232
1.205
1.268
1.257
1.326
1.564
1.667
1.600
1.514
1.519
1.014
2.76%
2.12%
86
0.618
LT debt¥B
2.631
2.494
2.314
2.563
2.485
2.762
2.974
3.233
3.217
3.067
1.931
4.30%
0.82%
92
Revenue
¥3.119B
7.65%
1.00×
Cost of revenue
¥1.960B
7.83%
1.02×
Operating expenses
¥546.2M
7.70%
1.00×
Cash and investments
18.09%