2.475
Revenue¥B
1.651
1.765
1.920
2.034
2.143
2.286
2.418
2.624
2.773
2.924
2.763
6.42%
6.57%
6
19.39
Revenue growth%
8.88
7.55
10.35
8.86
8.79
6.54
8.81
10.43
10.30
11.71
28.39
10.30
8.87
43
20.25
Gross margin%
7.55
6.31
4.26
1.47
2.11
0.40
2.65
2.98
1.13
0.40
27.44
1.13
2.38
87
15.84
Operating margin%
6.58
5.30
6.18
8.72
5.89
7.22
5.71
6.57
8.46
11.27
26.86
7.22
6.58
23
17.13
Net margin%
12.13
12.32
13.11
14.49
14.84
12.24
15.06
13.65
16.13
18.37
3.45
15.06
14.07
77
29.13
P/E ratio (avg)x
21.21
20.62
22.86
25.07
24.17
26.76
27.11
27.69
25.17
23.93
29.71
26.76
24.62
55
32.80
EV/EBITx
26.81
25.19
28.32
31.90
34.77
35.12
36.45
36.29
40.93
46.08
28.28
36.45
34.94
36
7.11
FCF yield (avg)%
18.57
19.92
20.10
22.08
19.23
17.43
18.28
16.67
14.74
17.10
22.19
17.10
18.42
44
15.86
FCF margin%
9.92
10.16
10.34
11.81
10.54
10.22
10.79
8.64
9.92
12.19
24.68
10.22
10.28
34
1.641
FCF / Net incomex
1.499
1.596
1.525
1.670
1.768
1.829
1.928
1.889
1.807
1.839
1.765
1.839
1.787
60
26.35
ROIC%
19.24
18.58
17.80
19.52
17.35
16.12
15.72
16.62
17.79
18.07
21.33
16.62
17.79
29
5.71
Return on equity%
23.15
25.49
24.19
25.26
25.43
26.86
29.22
27.60
26.79
26.97
3.46
26.97
26.14
93
29.34
Return on assets%
11.94
14.74
12.73
14.83
16.77
19.62
17.82
16.52
14.61
14.94
7.29
16.52
14.89
10
0.74
EPS¥
0.34
0.30
0.29
0.31
0.27
0.25
0.23
0.22
0.19
0.20
0.83
(6.15%)
(5.11%)
—
21.92
EPS growth%
22.82
23.98
26.88
29.85
27.65
26.64
24.66
25.03
24.30
25.93
18.45
25.03
25.48
80
0.27
Bookvalue per sh¥
0.74
0.80
0.91
1.05
1.09
1.12
1.32
1.57
1.78
2.07
1.53
13.64%
10.65%
—
1.00
FCF per share¥
0.41
0.44
0.47
0.48
0.49
0.52
0.62
0.72
0.73
0.74
0.48
8.47%
7.86%
—
1.39
Dividend per sh¥
0.87
0.90
0.87
0.89
0.86
0.89
0.82
0.73
0.67
0.59
0.95
(7.30%)
(4.32%)
—
16.81
Div yield (avg)%
0.40
0.40
1.68
0.40
2.05
0.64
0.40
3.28
3.10
1.00
11.50
1.00
0.82
26
10.88
Payout ratio%
7.25
8.43
9.47
8.45
10.19
11.00
13.06
13.58
11.37
10.00
18.78
11.37
10.09
69
1.420
Shares (diluted)B
1.597
1.893
1.941
1.992
2.010
2.125
2.552
2.744
2.736
3.204
1.347
9.77%
8.33%
37
29.70
Buyback yield%
14.35
15.50
15.08
15.37
13.09
14.61
14.32
15.41
16.98
18.95
26.74
15.41
15.22
91
1.744
D/E ratiox
0.249
0.243
0.270
0.268
0.262
0.268
0.298
0.320
0.302
0.297
0.327
0.298
0.269
7
277.6
Enterprise value¥M
570.5
601.4
640.7
607.8
560.2
599.5
587.0
582.2
618.1
651.9
285.4
3.08%
1.26%
59
2.646
LT debt¥B
1.946
2.141
2.223
2.381
2.647
2.867
2.922
2.876
3.346
3.763
0.250
7.29%
6.91%
48
Revenue
¥2.924B
6.57%
1.00×
Cost of revenue
¥1.598B
6.50%
0.99×
Operating expenses
¥465.0M
6.52%
1.00×
Cash and investments
17.63%