0.189
Revenue¥B
0.590
0.633
0.670
0.729
0.786
0.833
0.877
0.962
1.018
1.107
0.192
7.10%
7.22%
86
23.87
Revenue growth%
16.49
18.32
17.55
20.48
21.69
18.87
17.73
16.45
17.08
14.71
23.97
17.08
17.64
63
5.93
Gross margin%
4.13
4.20
5.51
5.43
6.72
5.83
6.93
6.38
5.45
5.85
4.80
5.85
5.67
34
3.43
Operating margin%
15.34
14.86
17.45
19.15
19.42
21.10
18.11
15.39
15.22
13.02
20.85
15.39
16.42
70
19.97
Net margin%
20.44
22.20
21.62
23.45
22.79
25.27
23.43
23.94
26.84
23.90
3.61
23.94
23.44
24
10.79
P/E ratio (avg)x
10.67
11.98
12.14
11.14
10.78
12.14
11.41
12.61
12.58
13.00
27.25
12.58
12.06
78
34.80
EV/EBITx
28.79
25.04
26.28
25.67
23.65
24.41
24.43
24.42
25.16
23.36
35.28
24.42
24.74
29
28.53
FCF yield (avg)%
34.42
36.66
38.19
36.59
37.02
34.25
31.78
33.26
31.33
31.12
29.20
31.78
34.33
75
22.31
FCF margin%
2.78
2.98
1.10
3.91
3.14
4.41
5.56
6.34
5.00
4.59
22.79
5.00
4.16
83
1.375
FCF / Net incomex
1.014
1.037
1.213
1.235
1.201
1.328
1.491
1.480
1.540
1.767
0.950
1.491
1.281
38
4.16
ROIC%
3.96
5.31
8.15
8.30
6.06
5.70
7.92
10.60
13.39
11.23
29.57
10.60
8.04
70
23.89
Return on equity%
28.66
31.37
29.03
31.08
31.75
34.57
32.63
35.38
35.92
34.93
8.83
34.93
32.19
50
11.46
Return on assets%
14.93
13.89
14.16
14.28
14.32
16.76
16.25
16.54
17.81
20.48
22.78
16.76
15.59
30
1.46
EPS¥
1.03
0.99
1.09
1.18
1.19
1.18
1.06
1.03
1.10
0.98
1.57
(3.90%)
(0.25%)
—
4.63
EPS growth%
5.80
6.95
7.44
10.12
7.19
10.04
11.88
10.46
12.79
10.24
10.59
10.46
10.08
11
0.59
Bookvalue per sh¥
1.26
1.16
1.14
1.20
1.09
1.01
1.03
0.98
0.98
1.03
0.68
(1.28%)
(2.92%)
—
1.09
FCF per share¥
1.26
1.24
1.22
1.20
1.25
1.41
1.53
1.64
1.65
1.58
1.33
4.72%
2.46%
—
0.73
Dividend per sh¥
1.39
1.48
1.65
1.70
1.84
1.90
1.79
1.99
2.05
2.18
0.22
3.45%
4.76%
—
7.48
Div yield (avg)%
21.75
20.87
22.35
21.81
21.23
23.97
21.20
18.61
18.48
19.21
5.00
19.21
21.22
8
4.65
Payout ratio%
19.93
18.31
17.58
17.39
17.24
16.91
19.90
16.95
19.33
18.10
4.32
18.10
17.84
17
201.9
Shares (diluted)M
248.7
254.9
275.7
311.3
348.5
350.6
400.7
405.0
471.0
515.4
195.3
8.14%
7.15%
74
15.99
Buyback yield%
29.82
26.92
29.79
28.85
26.96
27.88
29.03
28.64
27.04
27.68
14.09
27.88
28.26
75
0.421
D/E ratiox
1.471
1.518
1.586
1.515
1.612
1.636
1.623
1.773
1.749
1.903
0.540
1.749
1.617
25
167.4
Enterprise value¥M
207.2
237.5
258.5
247.4
227.9
243.7
252.8
271.0
252.7
274.9
766.2
3.83%
3.77%
74
640.0
LT debt¥M
117.9
124.2
126.3
137.5
140.6
146.8
157.0
135.3
146.2
139.4
83.19
(0.17%)
0.31%
83
Revenue
¥1.107B
7.22%
1.00×
Cost of revenue
¥775.2M
7.22%
1.00×
Operating expenses
¥204.2M
7.43%
1.02×
Cash and investments
20.25%