0.928
Revenue¥B
1.487
1.625
1.765
1.891
2.045
2.192
2.313
2.532
2.693
2.939
0.996
7.52%
7.61%
55
3.15
Revenue growth%
6.47
6.73
4.59
2.40
4.78
5.00
2.19
4.81
2.20
5.08
26.10
4.81
4.79
10
8.99
Gross margin%
15.43
14.49
12.96
9.98
11.92
10.32
10.78
10.84
9.62
11.91
27.90
10.78
11.37
42
11.53
Operating margin%
5.10
6.39
8.00
6.06
5.57
4.18
6.48
7.85
10.04
11.65
7.55
7.85
6.44
94
8.24
Net margin%
10.59
9.95
11.53
9.10
11.95
12.84
13.75
16.38
18.38
19.65
24.11
16.38
12.39
18
32.94
P/E ratio (avg)x
28.88
30.06
33.77
34.34
34.39
35.52
34.56
33.70
31.48
32.12
7.900
33.70
33.73
70
31.45
EV/EBITx
16.02
15.88
15.03
15.37
16.01
15.91
16.23
15.53
16.38
14.34
30.14
15.91
15.89
61
18.33
FCF yield (avg)%
11.35
12.46
11.36
12.07
10.87
10.09
10.14
11.67
10.08
11.36
23.34
10.14
11.35
81
22.40
FCF margin%
3.12
0.62
2.26
1.80
1.55
2.82
2.10
3.36
5.70
7.23
10.79
3.36
2.54
9
1.612
FCF / Net incomex
0.171
0.169
0.180
0.167
0.148
0.138
0.145
0.146
0.157
0.145
0.963
0.145
0.152
30
25.45
ROIC%
26.52
27.02
27.65
26.12
27.43
28.71
27.16
24.19
25.26
26.57
17.17
26.57
26.79
74
22.96
Return on equity%
16.95
17.90
17.19
18.70
19.66
21.33
22.58
20.06
17.85
18.45
4.26
20.06
18.58
47
16.71
Return on assets%
0.40
0.92
1.02
2.65
3.89
4.15
6.80
6.36
5.45
4.54
2.43
5.45
4.02
90
1.94
EPS¥
1.92
2.27
2.52
2.48
2.93
3.21
3.38
3.95
3.92
4.56
2.11
9.25%
10.17%
—
17.51
EPS growth%
16.72
15.21
13.07
13.98
14.74
13.79
15.32
15.65
15.47
13.36
29.30
15.32
14.97
59
1.64
Bookvalue per sh¥
0.92
0.97
0.90
0.91
0.78
0.84
0.87
0.85
0.92
0.92
3.37
3.31%
(0.04%)
—
2.93
FCF per share¥
4.45
4.24
4.14
4.29
4.66
4.44
4.69
5.31
5.85
5.79
2.49
4.43%
2.49%
—
2.80
Dividend per sh¥
3.03
2.93
2.97
2.70
2.46
2.58
2.44
2.32
2.10
1.91
3.35
(4.93%)
(4.10%)
—
14.67
Div yield (avg)%
19.38
19.09
16.70
15.24
14.87
17.40
18.23
20.39
20.13
20.33
16.21
20.13
18.66
35
22.92
Payout ratio%
22.79
24.32
24.82
23.12
21.04
20.83
22.46
19.98
22.90
20.08
14.85
20.83
22.62
77
0.391
Shares (diluted)B
0.626
0.621
0.696
0.820
0.824
0.821
0.832
1.012
1.177
1.253
0.399
8.74%
8.14%
68
12.74
Buyback yield%
13.22
11.81
14.79
13.76
11.13
8.35
8.09
7.57
10.40
9.48
6.82
8.35
10.76
56
0.167
D/E ratiox
1.625
1.799
2.147
2.554
2.601
2.612
3.147
3.092
3.392
3.382
1.726
3.147
2.607
27
2.217
Enterprise value¥B
3.016
3.348
3.621
3.506
3.900
4.399
4.691
5.038
5.443
5.872
0.829
8.52%
8.41%
48
0.205
LT debt¥B
4.051
4.566
5.279
5.586
6.581
7.120
7.699
7.514
7.193
7.094
0.810
1.51%
7.14%
48
Revenue
¥2.939B
7.61%
1.00×
Cost of revenue
¥2.057B
7.61%
1.00×
Operating expenses
¥438.4M
7.00%
0.94×
Cash and investments
18.96%