0.670
Revenue¥B
1.900
1.987
2.060
2.069
2.148
2.242
2.307
2.420
2.484
2.595
0.745
3.85%
3.40%
18
16.57
Revenue growth%
22.68
24.64
22.86
20.51
20.53
20.87
19.89
18.25
18.24
20.80
17.75
19.89
20.67
52
23.39
Gross margin%
17.70
15.90
14.95
16.33
13.66
12.86
11.16
12.82
11.31
10.59
8.41
11.31
13.26
69
20.31
Operating margin%
14.98
17.58
16.07
15.16
14.48
16.84
14.88
14.95
15.50
16.10
23.26
15.50
15.33
69
28.59
Net margin%
19.40
22.15
20.00
18.24
18.92
18.91
20.24
22.74
23.84
25.94
22.71
22.74
20.12
31
34.03
P/E ratio (avg)x
17.23
17.76
17.72
19.28
17.47
16.69
17.35
15.80
14.80
13.37
34.81
15.80
17.29
17
16.24
EV/EBITx
37.04
35.88
39.34
46.74
53.72
51.61
49.55
58.70
63.28
66.90
24.30
58.70
50.58
91
12.91
FCF yield (avg)%
16.45
14.10
11.47
11.97
12.65
11.21
10.55
9.35
10.12
9.45
22.15
10.12
11.34
44
14.54
FCF margin%
23.86
24.88
22.55
25.50
26.07
26.96
25.84
26.97
27.30
28.64
19.11
26.97
25.95
71
0.126
FCF / Net incomex
0.821
0.719
0.686
0.753
0.696
0.631
0.687
0.716
0.770
0.786
0.448
0.716
0.718
53
7.80
ROIC%
15.45
18.19
17.88
18.86
20.13
17.36
16.42
19.40
17.45
18.11
5.07
17.45
18.00
39
29.40
Return on equity%
25.80
25.81
24.47
23.66
22.85
23.59
22.55
20.01
18.09
15.33
10.23
20.01
23.22
76
26.82
Return on assets%
25.49
25.50
27.52
29.19
31.72
32.40
30.59
32.98
31.46
34.40
24.51
32.40
31.03
81
0.15
EPS¥
0.13
0.14
0.14
0.14
0.15
0.17
0.17
0.17
0.20
0.20
0.17
5.65%
5.07%
—
17.72
EPS growth%
24.15
22.10
24.63
22.20
22.14
21.34
23.18
21.17
19.85
22.79
14.54
21.34
22.17
93
0.49
Bookvalue per sh¥
0.39
0.43
0.49
0.45
0.42
0.46
0.42
0.46
0.51
0.54
0.28
5.07%
2.59%
—
0.15
FCF per share¥
0.16
0.15
0.14
0.16
0.15
0.16
0.14
0.16
0.15
0.16
0.09
2.01%
0.38%
—
0.07
Dividend per sh¥
0.63
0.71
0.76
0.74
0.78
0.90
0.85
0.79
0.79
0.74
0.18
(1.16%)
2.08%
—
12.71
Div yield (avg)%
0.75
1.99
1.84
3.51
1.19
0.78
3.65
3.58
2.48
0.40
15.64
2.48
1.92
54
26.64
Payout ratio%
24.51
22.03
24.50
21.90
24.36
23.08
24.86
25.85
27.28
29.91
15.00
25.85
24.51
89
1.283
Shares (diluted)B
1.852
2.022
2.303
2.522
2.949
3.221
3.036
2.957
3.312
3.462
1.257
3.26%
7.45%
92
25.78
Buyback yield%
29.25
32.14
33.22
32.43
30.03
32.72
34.76
37.00
34.65
31.71
3.15
34.65
32.57
56
0.566
D/E ratiox
0.955
0.959
0.932
0.858
0.858
0.893
0.857
0.850
0.872
0.948
0.747
0.872
0.883
92
2.191
Enterprise value¥B
1.676
1.621
1.578
1.541
1.714
1.820
1.860
1.950
1.851
2.058
1.328
3.73%
1.50%
27
1.358
LT debt¥B
1.803
1.969
1.895
1.938
1.984
2.253
2.542
2.627
2.507
2.726
2.298
6.56%
3.44%
93
Revenue
¥2.595B
3.40%
1.00×
Cost of revenue
¥1.733B
3.42%
1.00×
Operating expenses
¥595.0M
3.47%
1.01×
Cash and investments
17.08%