1.904
Revenue¥B
2.657
2.776
2.880
2.946
3.130
3.172
3.242
3.389
3.586
3.733
1.989
3.58%
4.09%
11
15.12
Revenue growth%
22.14
23.55
23.78
23.11
22.33
19.57
17.06
18.79
20.31
19.23
12.24
19.23
21.22
92
10.46
Gross margin%
21.92
20.40
21.08
18.53
20.32
21.51
23.28
24.58
25.63
25.83
9.94
24.58
21.72
7
23.81
Operating margin%
19.83
19.36
22.15
23.81
25.51
25.18
27.15
24.26
21.49
19.44
3.17
24.26
22.98
15
28.93
Net margin%
22.34
24.82
25.18
27.72
26.84
24.33
23.96
24.11
23.29
22.12
11.57
23.96
24.22
5
20.81
P/E ratio (avg)x
34.34
34.03
31.82
35.45
36.41
38.46
38.61
39.02
44.29
49.74
33.06
39.02
37.43
32
15.35
EV/EBITx
11.41
11.11
10.39
9.654
9.572
9.004
9.095
8.234
7.987
7.046
16.45
8.234
9.334
36
6.86
FCF yield (avg)%
8.27
7.68
6.88
6.98
6.48
3.65
4.96
6.82
7.78
8.30
27.90
6.82
6.93
28
23.90
FCF margin%
26.12
26.10
26.24
28.77
29.14
29.36
30.44
27.65
27.39
27.91
10.50
27.91
27.78
76
1.768
FCF / Net incomex
1.166
1.217
1.175
1.014
0.948
1.012
0.930
0.924
0.789
0.754
0.519
0.924
0.980
9
20.45
ROIC%
2.20
3.74
1.35
1.90
0.40
3.26
0.46
2.94
5.40
5.04
16.91
3.26
2.57
27
21.81
Return on equity%
4.24
3.94
5.01
6.37
8.30
9.86
12.74
15.36
16.01
18.97
4.34
15.36
9.08
35
7.91
Return on assets%
22.43
24.85
21.89
24.75
26.08
24.20
26.01
23.66
26.12
29.06
27.80
26.01
24.80
61
0.24
EPS¥
0.24
0.27
0.27
0.30
0.33
0.36
0.35
0.40
0.42
0.40
0.25
4.29%
5.04%
—
3.37
EPS growth%
12.45
14.56
13.07
15.46
16.71
18.40
18.28
15.37
15.06
16.69
24.35
16.69
15.42
17
0.12
Bookvalue per sh¥
0.42
0.40
0.42
0.41
0.38
0.42
0.40
0.44
0.51
0.48
0.14
4.54%
1.26%
—
0.16
FCF per share¥
0.66
0.74
0.81
0.92
0.94
1.06
1.07
1.25
1.44
1.64
0.16
11.88%
10.49%
—
0.18
Dividend per sh¥
0.42
0.47
0.51
0.57
0.53
0.56
0.62
0.65
0.74
0.82
0.39
9.17%
6.43%
—
2.47
Div yield (avg)%
1.95
0.80
0.40
1.82
0.40
1.35
0.80
1.78
0.96
3.78
11.05
1.35
1.15
26
5.38
Payout ratio%
14.43
12.19
12.49
10.71
12.94
11.87
9.43
7.11
4.95
3.56
18.50
7.11
11.29
52
2.715
Shares (diluted)B
3.054
3.048
2.833
2.646
2.711
2.617
2.542
2.822
2.661
2.888
2.609
1.27%
(0.45%)
11
11.62
Buyback yield%
11.66
14.14
11.82
13.26
10.66
9.13
11.72
14.65
12.15
14.01
29.98
12.15
11.98
88
1.660
D/E ratiox
1.833
2.040
2.068
2.316
2.710
3.266
3.326
3.529
4.080
4.251
1.364
3.529
2.988
21
2.822
Enterprise value¥B
1.211
1.269
1.377
1.269
1.364
1.365
1.247
1.145
1.072
1.111
3.817
(4.03%)
(0.71%)
30
3.350
LT debt¥B
4.262
4.250
4.893
5.433
5.566
6.431
6.993
7.346
8.760
9.539
2.183
11.38%
8.37%
56
Revenue
¥3.733B
4.09%
1.00×
Cost of revenue
¥1.860B
4.28%
1.02×
Operating expenses
¥823.7M
4.28%
1.02×
Cash and investments
16.62%