0.800
Revenue¥B
0.633
0.699
0.776
0.863
0.933
1.015
1.104
1.187
1.308
1.399
0.893
8.45%
9.02%
64
25.78
Revenue growth%
18.54
18.51
17.17
18.10
20.40
19.25
16.80
13.96
13.32
12.74
17.38
13.96
17.64
67
22.38
Gross margin%
25.52
24.79
24.94
27.49
25.78
26.70
25.92
25.10
23.25
23.09
21.76
25.10
25.31
86
2.09
Operating margin%
11.19
13.40
12.85
12.65
13.81
15.45
17.41
14.73
17.53
14.64
15.53
15.45
14.22
9
8.93
Net margin%
14.39
12.48
12.73
11.36
10.15
12.39
12.48
12.01
12.63
10.04
4.32
12.39
12.43
31
25.25
P/E ratio (avg)x
38.63
44.01
49.93
48.93
57.08
65.18
75.68
72.38
71.03
69.45
36.87
71.03
61.13
46
20.08
EV/EBITx
36.75
41.43
39.17
36.57
34.42
37.20
35.96
35.89
34.28
34.09
31.02
35.89
36.27
50
21.50
FCF yield (avg)%
12.15
10.94
13.11
10.13
12.74
14.38
16.70
18.82
17.91
16.60
18.45
16.70
13.74
40
21.31
FCF margin%
29.48
29.82
29.18
28.88
27.81
29.23
27.95
26.91
25.84
23.74
20.52
26.91
28.42
86
1.407
FCF / Net incomex
2.228
2.455
2.600
2.741
2.719
3.229
3.114
3.050
3.528
3.493
0.424
3.229
2.895
15
15.84
ROIC%
3.24
5.59
5.42
2.73
3.45
4.24
4.74
5.87
6.01
3.63
8.61
4.74
4.49
18
7.76
Return on equity%
13.62
11.25
10.75
11.69
10.23
12.24
14.90
15.57
16.66
19.51
16.14
15.57
12.93
49
3.15
Return on assets%
9.99
11.12
13.50
15.00
14.63
12.46
12.93
12.26
13.27
11.32
10.21
12.46
12.69
27
0.42
EPS¥
0.35
0.38
0.41
0.43
0.41
0.42
0.41
0.45
0.44
0.48
0.44
3.02%
3.16%
—
20.80
EPS growth%
2.69
3.42
5.25
6.68
9.47
12.44
9.86
7.32
5.62
2.85
17.99
7.32
6.15
52
0.16
Bookvalue per sh¥
1.48
1.71
1.75
1.68
1.68
1.86
1.93
1.87
1.84
2.15
0.42
5.03%
4.88%
—
0.54
FCF per share¥
0.78
0.73
0.65
0.60
0.65
0.65
0.67
0.64
0.68
0.67
0.87
0.52%
(1.11%)
—
0.84
Dividend per sh¥
0.23
0.23
0.24
0.27
0.28
0.30
0.34
0.38
0.42
0.49
0.77
11.86%
8.78%
—
6.25
Div yield (avg)%
8.96
11.29
14.27
13.97
13.49
12.90
12.28
12.68
14.75
13.37
19.85
12.90
13.14
25
26.21
Payout ratio%
32.24
32.64
32.97
31.26
31.46
31.02
33.15
35.16
34.42
33.13
9.49
33.15
32.80
59
331.9
Shares (diluted)M
353.2
391.6
425.2
461.5
493.4
591.0
618.3
640.3
774.0
875.8
316.6
12.16%
9.82%
68
23.99
Buyback yield%
22.58
19.66
19.14
18.30
21.07
22.05
24.26
26.06
23.09
20.37
14.59
23.09
21.56
89
0.625
D/E ratiox
2.602
3.003
3.539
3.389
3.370
3.960
3.988
3.977
4.604
5.405
1.718
3.988
3.749
34
0.991
Enterprise value¥B
1.200
1.249
1.215
1.116
0.959
1.022
1.040
1.108
1.084
0.976
0.460
0.36%
(1.66%)
60
0.876
LT debt¥B
1.905
1.902
2.081
2.180
2.389
2.395
2.431
2.726
2.735
2.969
1.069
4.44%
5.85%
12
Revenue
¥1.399B
9.02%
1.00×
Cost of revenue
¥932.4M
8.82%
0.98×
Operating expenses
¥237.1M
8.96%
0.99×
Cash and investments
17.77%