0.907
Revenue¥B
0.923
0.946
1.014
1.077
1.136
1.174
1.233
1.292
1.351
1.407
0.996
4.36%
4.98%
54
4.88
Revenue growth%
9.36
8.87
6.63
4.94
5.29
5.13
6.49
6.66
6.46
6.16
11.81
6.46
6.47
38
18.99
Gross margin%
7.30
6.49
8.54
9.28
9.76
11.57
8.63
7.83
9.43
9.82
8.75
9.43
8.96
25
29.42
Operating margin%
24.86
24.88
26.78
25.87
24.77
27.50
27.95
29.49
27.71
29.33
19.72
27.95
27.14
71
4.90
Net margin%
0.40
0.40
1.28
0.85
0.40
0.40
2.06
3.39
1.89
2.82
13.56
2.06
1.07
39
29.33
P/E ratio (avg)x
30.35
26.72
25.72
26.08
26.25
26.88
24.01
23.73
21.22
21.16
30.69
23.73
25.90
60
8.015
EV/EBITx
36.04
33.73
34.62
34.57
32.02
31.95
36.98
41.34
43.97
45.23
25.43
41.34
35.33
35
25.60
FCF yield (avg)%
12.40
10.97
9.27
7.37
4.55
6.35
6.90
7.32
6.35
4.31
29.61
6.35
7.11
60
6.86
FCF margin%
2.52
2.30
0.93
1.37
4.04
3.51
0.66
1.37
4.12
3.54
25.60
3.51
2.41
8
1.417
FCF / Net incomex
0.661
0.640
0.736
0.747
0.793
0.822
0.909
0.930
0.909
1.091
1.627
0.909
0.807
24
7.79
ROIC%
0.79
0.40
1.21
0.40
1.27
0.40
0.40
0.66
0.40
0.40
14.48
0.40
0.40
36
21.24
Return on equity%
23.03
24.58
25.41
26.12
26.96
25.11
24.86
23.08
23.83
21.57
4.68
23.83
24.72
68
27.37
Return on assets%
15.48
15.74
16.87
17.32
15.92
17.68
16.64
14.55
12.44
12.61
27.40
14.55
15.83
60
1.73
EPS¥
0.23
0.23
0.23
0.21
0.23
0.22
0.23
0.23
0.25
0.26
1.79
2.38%
0.18%
—
28.51
EPS growth%
21.56
18.93
16.36
14.94
12.40
13.05
14.13
12.57
11.22
14.06
21.10
13.05
14.10
61
0.95
Bookvalue per sh¥
1.05
0.93
0.82
0.82
0.75
0.67
0.59
0.65
0.66
0.58
0.51
(5.08%)
(5.75%)
—
0.86
FCF per share¥
0.56
0.61
0.56
0.55
0.60
0.65
0.60
0.62
0.60
0.62
1.53
0.66%
0.39%
—
1.61
Dividend per sh¥
1.95
1.84
1.73
1.88
2.08
2.31
2.40
2.72
3.12
3.58
1.13
11.48%
6.12%
—
26.45
Div yield (avg)%
9.67
9.68
8.68
11.43
8.76
9.09
10.42
11.10
9.17
11.84
18.57
10.42
9.67
21
16.23
Payout ratio%
5.75
8.22
5.72
3.25
2.90
1.96
3.74
6.58
4.95
2.64
14.42
3.74
4.34
52
392.0
Shares (diluted)M
451.0
492.7
473.9
449.2
506.4
532.3
583.2
610.5
637.9
692.4
409.1
6.46%
4.43%
41
12.56
Buyback yield%
4.41
6.61
7.76
9.70
8.69
7.41
4.75
6.03
7.66
5.29
23.19
6.03
7.01
38
1.592
D/E ratiox
0.687
0.761
0.697
0.774
0.826
0.923
1.036
0.967
0.943
0.873
1.124
0.943
0.850
10
0.891
Enterprise value¥B
1.037
1.135
1.188
1.312
1.391
1.274
1.149
1.102
1.115
1.086
0.807
(4.83%)
1.34%
93
0.916
LT debt¥B
1.116
1.210
1.317
1.411
1.424
1.333
1.393
1.508
1.687
1.814
0.202
4.95%
4.81%
32
Revenue
¥1.407B
4.98%
1.00×
Cost of revenue
¥931.4M
5.05%
1.01×
Operating expenses
¥255.4M
4.51%
0.96×
Goodwill & intangibles
20.36%
Cash and investments
19.36%