2.274
Revenue¥B
2.713
2.972
3.223
3.392
3.609
3.874
4.211
4.573
4.891
5.200
2.503
7.58%
7.56%
8
3.81
Revenue growth%
16.16
15.19
15.74
18.22
18.83
21.33
20.74
18.32
18.70
21.06
12.28
20.74
18.51
43
11.95
Gross margin%
25.50
26.06
25.97
27.62
25.64
25.24
28.12
30.83
30.95
33.51
4.92
30.83
26.84
61
23.11
Operating margin%
11.33
10.43
13.39
11.47
13.52
15.51
18.27
17.62
16.03
18.33
15.73
17.62
14.51
29
18.11
Net margin%
10.75
7.93
7.46
8.44
7.98
8.10
10.13
11.41
10.25
12.45
10.60
10.25
9.28
56
14.97
P/E ratio (avg)x
42.50
45.93
45.91
47.42
47.63
54.38
54.04
55.59
61.25
68.43
14.55
55.59
50.83
44
26.31
EV/EBITx
11.75
12.47
13.36
14.68
13.77
14.44
13.40
12.44
13.53
14.15
25.62
13.53
13.47
28
29.42
FCF yield (avg)%
6.20
3.92
2.55
0.40
0.40
0.40
3.26
2.50
2.10
0.40
2.07
2.10
2.30
82
8.22
FCF margin%
5.61
8.36
6.32
6.88
8.47
7.64
8.94
10.75
13.72
12.65
4.85
10.75
8.42
14
0.563
FCF / Net incomex
0.102
0.095
0.095
0.096
0.089
0.094
0.081
0.073
0.077
0.067
1.258
0.077
0.092
63
22.09
ROIC%
8.70
5.80
6.15
3.15
1.94
0.70
1.53
0.40
0.40
0.40
7.88
0.40
1.73
79
13.46
Return on equity%
4.67
5.69
5.73
6.81
7.66
7.02
4.08
5.40
2.41
0.79
19.87
4.08
5.55
82
10.21
Return on assets%
10.79
11.23
11.82
12.32
14.82
15.79
16.26
19.08
16.39
16.40
2.12
16.39
15.31
25
5.99
EPS¥
8.16
8.36
7.94
7.15
6.59
5.71
6.15
5.52
5.56
6.01
6.34
(1.81%)
(3.63%)
—
13.99
EPS growth%
8.25
8.06
10.15
10.31
7.36
7.22
8.40
8.51
6.75
5.69
11.09
7.22
8.16
76
11.84
Bookvalue per sh¥
2.41
2.52
2.68
2.87
3.10
3.21
2.93
2.77
2.89
3.08
16.59
(0.15%)
1.02%
—
9.27
FCF per share¥
16.18
17.95
17.85
20.45
18.92
20.15
20.27
18.86
19.78
19.25
13.02
0.35%
3.15%
—
12.76
Dividend per sh¥
10.86
10.63
10.77
12.29
13.97
15.30
14.55
16.01
15.38
17.09
8.35
4.10%
4.02%
—
9.07
Div yield (avg)%
0.68
1.57
0.40
1.37
0.82
2.05
0.40
1.89
0.76
2.63
9.76
1.89
1.09
29
24.66
Payout ratio%
0.40
0.40
1.27
2.45
3.17
4.24
6.56
4.24
4.00
2.00
21.18
4.24
2.81
62
108.9
Shares (diluted)M
154.1
160.8
167.4
172.6
178.8
200.5
221.8
232.8
227.3
248.3
110.5
6.79%
6.21%
25
14.62
Buyback yield%
26.56
27.51
29.59
30.17
27.55
24.98
24.72
26.78
25.37
24.59
13.97
24.98
26.67
27
1.226
D/E ratiox
0.664
0.616
0.580
0.534
0.551
0.594
0.565
0.525
0.579
0.568
0.759
0.568
0.574
69
0.799
Enterprise value¥B
3.164
3.524
3.454
3.920
3.796
4.403
5.010
5.709
5.719
5.945
3.696
9.39%
7.10%
91
2.104
LT debt¥B
6.098
7.052
7.863
8.632
8.755
10.19
10.22
11.42
11.30
12.69
3.928
7.70%
9.05%
86
Revenue
¥5.200B
7.56%
1.00×
Cost of revenue
¥2.937B
7.62%
1.01×
Operating expenses
¥660.4M
7.21%
0.97×
Cash and investments
14.84%