0.411
Revenue¥B
0.616
0.675
0.734
0.775
0.835
0.910
0.955
1.014
1.103
1.195
0.444
7.42%
7.77%
41
9.74
Revenue growth%
10.78
8.59
6.00
5.72
7.68
10.40
7.67
6.82
6.72
5.66
28.46
6.82
7.25
17
18.05
Gross margin%
17.66
17.66
19.14
19.58
20.62
21.77
24.53
23.01
21.63
23.49
10.76
23.01
21.13
61
18.39
Operating margin%
24.09
26.81
26.92
28.18
28.93
30.75
27.95
25.01
26.50
28.19
24.28
27.95
27.44
63
20.42
Net margin%
12.35
11.68
12.71
13.03
10.35
8.54
10.29
9.28
7.14
6.44
14.81
8.54
10.32
56
11.89
P/E ratio (avg)x
31.44
31.68
30.19
28.65
27.24
27.42
27.30
26.30
26.65
25.52
13.88
26.65
27.36
85
17.66
EV/EBITx
11.01
11.79
12.92
12.84
11.71
11.26
11.00
10.33
9.964
9.442
30.33
10.33
11.14
45
28.45
FCF yield (avg)%
14.45
15.30
14.80
14.50
16.20
17.30
17.61
15.42
12.52
10.57
12.47
15.42
15.05
18
24.95
FCF margin%
7.08
5.70
4.16
3.77
3.94
4.63
2.66
4.30
6.97
4.24
2.18
4.30
4.27
70
1.602
FCF / Net incomex
1.705
1.822
2.064
1.986
1.973
1.885
1.998
2.308
2.709
3.079
0.391
2.308
1.992
78
15.12
ROIC%
28.56
27.77
27.92
25.98
27.86
25.33
26.28
24.59
24.04
22.90
17.40
24.59
26.13
8
2.62
Return on equity%
17.62
19.40
16.51
15.16
15.85
13.99
16.30
17.15
16.54
14.53
21.66
16.30
16.41
84
5.03
Return on assets%
21.36
19.95
17.28
16.56
15.63
14.98
15.03
12.13
13.23
12.72
27.24
13.23
15.33
75
0.25
EPS¥
0.45
0.43
0.44
0.46
0.45
0.49
0.45
0.50
0.49
0.48
0.26
1.38%
0.76%
—
7.36
EPS growth%
9.62
7.94
8.32
8.29
9.95
10.83
13.78
15.24
13.72
10.88
23.69
13.72
10.39
76
0.47
Bookvalue per sh¥
0.72
0.68
0.62
0.63
0.68
0.62
0.67
0.66
0.68
0.65
0.64
(0.89%)
(2.12%)
—
1.01
FCF per share¥
0.58
0.57
0.55
0.49
0.45
0.41
0.38
0.37
0.36
0.39
1.00
(2.83%)
(3.60%)
—
0.37
Dividend per sh¥
0.64
0.59
0.54
0.60
0.60
0.64
0.70
0.64
0.69
0.78
1.06
5.12%
2.04%
—
21.04
Div yield (avg)%
5.83
5.55
5.78
7.41
8.64
5.83
7.68
5.89
7.75
10.04
23.66
7.68
6.65
43
2.43
Payout ratio%
8.06
5.28
6.79
9.02
9.75
11.13
13.27
13.79
15.08
15.92
27.60
13.79
10.44
24
420.0
Shares (diluted)M
630.2
601.1
635.8
731.6
736.2
725.0
726.4
791.5
801.7
790.0
423.7
1.42%
3.24%
81
26.99
Buyback yield%
18.05
18.16
18.94
17.09
15.19
12.77
12.89
13.46
14.53
12.93
26.04
12.93
14.86
46
1.673
D/E ratiox
1.626
1.734
1.893
2.114
2.199
2.019
2.263
2.098
1.963
2.107
1.291
2.098
2.058
62
534.5
Enterprise value¥M
85.86
79.09
86.58
91.56
100.4
89.66
86.85
77.54
80.07
87.53
352.0
(2.71%)
(0.31%)
50
219.7
LT debt¥M
242.0
273.7
244.6
234.6
261.6
287.7
281.4
252.2
244.3
234.5
490.2
(2.17%)
0.29%
94
Revenue
¥1.195B
7.77%
1.00×
Cost of revenue
¥836.3M
7.77%
1.00×
Operating expenses
¥215.2M
7.92%
1.01×
Cash and investments
21.60%