1.692
Revenue¥B
1.231
1.289
1.331
1.379
1.439
1.503
1.601
1.706
1.832
1.940
1.751
6.17%
5.17%
95
12.99
Revenue growth%
2.56
4.70
6.16
7.86
5.42
8.30
6.99
9.85
10.33
12.41
15.85
9.85
7.42
36
26.33
Gross margin%
28.65
29.65
27.88
25.06
25.14
26.31
28.53
30.38
30.11
29.41
16.12
29.41
28.59
5
3.75
Operating margin%
10.75
9.63
8.01
7.70
6.90
8.65
7.47
5.77
2.81
3.26
18.63
5.77
7.59
81
26.36
Net margin%
17.54
18.65
16.92
17.12
19.03
21.68
18.71
20.69
23.64
22.38
28.86
21.68
18.87
22
27.19
P/E ratio (avg)x
11.96
10.33
11.05
10.06
8.767
8.157
7.525
7.808
8.314
8.111
36.61
8.111
8.541
71
24.57
EV/EBITx
32.43
31.63
36.50
37.70
39.41
36.68
40.86
43.33
41.14
37.90
24.92
40.86
37.80
60
7.07
FCF yield (avg)%
12.11
10.12
9.64
6.85
5.67
3.95
2.53
5.00
3.87
2.83
15.69
3.87
5.33
46
22.66
FCF margin%
8.78
8.48
5.93
7.99
7.60
6.34
3.80
6.58
6.43
6.13
21.24
6.34
6.50
18
1.718
FCF / Net incomex
1.235
1.418
1.450
1.365
1.337
1.334
1.447
1.615
1.684
1.791
0.906
1.615
1.433
45
21.15
ROIC%
4.57
7.12
4.79
3.84
5.21
7.99
5.82
3.29
4.76
6.84
5.86
5.82
5.00
62
18.93
Return on equity%
30.13
30.71
31.18
28.80
26.94
23.96
25.80
26.37
27.07
24.46
27.31
25.80
27.01
88
5.63
Return on assets%
10.53
12.39
12.82
11.59
9.32
10.28
9.02
11.29
14.10
11.86
2.32
11.29
11.44
30
0.99
EPS¥
0.48
0.47
0.51
0.56
0.58
0.60
0.66
0.70
0.68
0.67
1.09
3.08%
4.15%
—
16.10
EPS growth%
3.35
3.03
5.61
7.81
6.70
5.21
4.44
4.74
3.26
0.45
14.92
4.44
4.59
30
0.68
Bookvalue per sh¥
0.59
0.61
0.52
0.55
0.51
0.46
0.47
0.50
0.45
0.43
1.08
(3.29%)
(3.03%)
—
0.34
FCF per share¥
0.47
0.53
0.60
0.69
0.68
0.74
0.74
0.87
0.99
0.97
1.13
7.48%
8.03%
—
0.83
Dividend per sh¥
0.78
0.73
0.76
0.65
0.70
0.63
0.68
0.64
0.63
0.59
0.59
(3.32%)
(2.65%)
—
3.20
Div yield (avg)%
24.35
26.38
28.56
28.81
26.01
27.18
26.20
26.30
28.41
30.61
15.19
27.18
26.78
8
4.07
Payout ratio%
2.46
3.45
2.45
4.18
4.18
1.30
3.17
3.13
4.45
2.29
26.69
3.13
3.15
60
0.766
Shares (diluted)B
1.228
1.222
1.410
1.603
1.737
2.054
2.394
2.529
2.495
2.873
0.801
10.59%
9.98%
66
8.19
Buyback yield%
22.40
24.00
23.63
24.31
23.20
23.62
20.92
21.96
22.98
24.86
18.26
22.98
23.41
65
0.910
D/E ratiox
1.032
0.910
0.870
0.844
0.748
0.826
0.893
0.818
0.903
0.841
1.048
0.841
0.857
69
1.192
Enterprise value¥B
1.736
1.739
1.882
1.695
1.554
1.595
1.445
1.424
1.462
1.273
0.446
(3.91%)
(4.44%)
6
0.145
LT debt¥B
0.969
0.976
1.068
1.214
1.305
1.460
1.648
1.661
1.634
1.624
0.954
4.47%
4.32%
62
Revenue
¥1.940B
5.17%
1.00×
Cost of revenue
¥1.358B
5.17%
1.00×
Operating expenses
¥293.7M
4.29%
0.92×
Cash and investments
18.22%