0.772
Revenue¥B
0.921
0.941
0.980
1.013
1.057
1.105
1.118
1.157
1.183
1.208
0.807
2.71%
3.08%
75
19.50
Revenue growth%
10.14
12.78
15.77
17.30
18.55
21.28
18.70
20.19
19.93
21.87
8.46
20.19
18.63
78
7.43
Gross margin%
16.81
19.04
16.26
18.76
20.11
20.40
18.14
19.82
19.04
20.39
14.69
19.82
19.04
27
5.47
Operating margin%
16.34
18.95
20.07
21.79
21.73
22.96
25.19
24.73
25.55
25.66
23.44
25.19
22.38
70
21.49
Net margin%
28.63
26.10
24.12
26.57
24.80
25.04
27.96
27.55
26.40
25.31
10.17
26.40
26.25
76
6.416
P/E ratio (avg)x
32.06
30.47
29.56
27.56
29.21
32.35
31.88
33.93
34.13
34.97
12.66
33.93
31.97
38
31.60
EV/EBITx
13.27
13.15
14.30
16.92
18.53
20.47
22.95
24.60
25.85
25.84
13.30
24.60
19.50
17
18.65
FCF yield (avg)%
5.98
3.57
6.46
7.14
9.73
10.49
9.67
9.58
10.08
8.59
4.54
9.67
9.08
66
8.72
FCF margin%
18.93
19.56
22.33
25.13
24.48
25.55
28.27
26.12
23.45
23.33
10.94
25.55
23.96
81
0.722
FCF / Net incomex
0.292
0.337
0.342
0.339
0.369
0.420
0.442
0.501
0.509
0.505
0.473
0.501
0.395
30
11.62
ROIC%
19.00
16.81
17.99
18.24
19.58
16.77
16.74
18.08
15.72
15.70
10.40
16.74
17.40
31
2.85
Return on equity%
15.46
15.55
14.44
14.60
12.88
15.30
15.63
14.90
14.65
16.54
12.52
15.30
15.10
89
28.97
Return on assets%
24.68
23.74
22.29
24.21
21.41
19.34
17.91
19.72
21.03
18.63
14.91
19.34
21.22
87
0.16
EPS¥
0.14
0.17
0.19
0.21
0.22
0.24
0.29
0.30
0.34
0.34
0.17
9.17%
10.15%
—
26.68
EPS growth%
7.71
6.30
4.92
3.27
3.82
5.96
3.53
3.89
2.04
1.57
19.83
3.53
3.86
68
0.59
Bookvalue per sh¥
0.40
0.40
0.44
0.40
0.37
0.35
0.33
0.37
0.37
0.34
0.15
(1.51%)
(1.89%)
—
0.51
FCF per share¥
0.08
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.06
0.06
0.25
(3.14%)
(4.40%)
—
0.43
Dividend per sh¥
0.36
0.35
0.39
0.37
0.44
0.50
0.52
0.58
0.64
0.62
0.23
7.12%
6.75%
—
24.42
Div yield (avg)%
19.36
21.50
18.74
19.33
16.39
17.85
17.71
20.63
22.30
20.89
21.99
20.63
19.35
8
6.38
Payout ratio%
17.28
15.48
13.45
15.40
18.24
17.18
17.34
16.74
17.94
19.20
29.32
17.34
17.23
87
0.846
Shares (diluted)B
1.408
1.589
1.746
1.934
2.237
2.157
2.535
2.499
2.391
2.812
0.858
4.68%
7.97%
46
2.62
Buyback yield%
3.64
1.63
0.40
0.40
0.40
3.18
4.32
2.37
4.06
1.70
6.77
3.18
2.03
93
1.641
D/E ratiox
0.136
0.120
0.131
0.137
0.129
0.139
0.127
0.121
0.115
0.115
1.151
0.121
0.128
19
326.8
Enterprise value¥M
627.3
607.2
593.7
571.3
573.0
658.3
777.7
915.8
946.6
952.7
606.3
10.70%
5.55%
12
833.3
LT debt¥M
724.6
803.7
723.6
704.3
738.9
826.6
904.8
826.2
785.2
843.3
423.5
2.68%
1.47%
77
Revenue
¥1.208B
3.08%
1.00×
Cost of revenue
¥646.7M
3.17%
1.01×
Operating expenses
¥157.7M
2.88%
0.98×
Cash and investments
16.59%