0.870
Revenue¥B
1.514
1.631
1.744
1.908
2.074
2.225
2.384
2.530
2.732
2.973
0.970
7.47%
7.93%
41
24.57
Revenue growth%
16.09
13.98
16.69
18.39
17.49
16.32
13.91
14.70
14.03
11.24
4.04
14.03
15.40
78
2.10
Gross margin%
5.96
8.04
6.28
8.71
8.83
8.50
10.43
7.78
4.79
7.49
9.16
7.78
7.91
52
20.41
Operating margin%
28.68
30.97
32.05
32.04
30.64
33.62
31.38
30.16
28.37
25.47
23.30
30.16
30.81
78
9.74
Net margin%
18.48
17.60
15.78
13.90
15.36
13.25
15.44
15.98
14.54
12.23
8.50
14.54
15.40
52
20.37
P/E ratio (avg)x
25.17
26.51
28.79
33.63
34.00
39.54
46.33
49.68
55.77
57.52
17.58
49.68
36.77
72
14.10
EV/EBITx
17.10
16.86
14.84
13.51
13.85
12.32
12.40
11.45
12.11
13.11
36.94
12.32
13.31
43
12.41
FCF yield (avg)%
10.01
10.35
8.75
9.41
9.58
7.17
8.35
8.84
8.03
5.42
17.70
8.03
8.80
42
2.49
FCF margin%
19.78
22.29
21.11
23.37
22.37
24.81
23.13
25.84
28.54
28.87
5.16
25.84
23.25
22
1.208
FCF / Net incomex
0.881
0.884
0.773
0.665
0.661
0.583
0.588
0.621
0.540
0.484
1.038
0.583
0.641
85
10.25
ROIC%
15.19
13.58
10.59
12.60
11.50
12.06
14.15
13.18
11.52
13.93
17.55
13.18
12.89
90
19.65
Return on equity%
19.37
17.81
15.67
17.72
18.90
17.14
15.28
17.93
19.66
18.22
20.93
17.93
17.87
64
3.84
Return on assets%
30.10
27.15
29.22
27.19
27.42
28.83
29.32
30.10
27.85
29.09
4.72
29.09
28.96
25
1.08
EPS¥
0.58
0.64
0.67
0.72
0.69
0.70
0.75
0.69
0.67
0.73
1.11
1.15%
2.91%
—
3.30
EPS growth%
2.24
1.64
1.41
2.16
1.72
2.63
4.90
7.71
7.77
7.74
10.87
7.71
2.44
92
1.12
Bookvalue per sh¥
1.38
1.42
1.37
1.34
1.42
1.68
1.74
1.98
2.22
2.21
0.92
9.23%
5.04%
—
0.17
FCF per share¥
0.89
0.97
1.06
1.18
1.09
1.13
1.03
1.04
0.96
0.87
0.43
(4.40%)
1.01%
—
1.18
Dividend per sh¥
1.31
1.30
1.37
1.50
1.45
1.39
1.30
1.21
1.27
1.45
0.49
(0.04%)
2.27%
—
10.70
Div yield (avg)%
3.55
4.36
5.46
4.93
2.40
2.32
0.70
0.89
1.30
3.96
19.99
1.30
2.98
25
9.20
Payout ratio%
4.89
5.43
3.74
6.00
5.17
5.06
3.50
5.20
6.12
7.10
8.19
5.20
5.19
87
1.331
Shares (diluted)B
1.500
1.497
1.511
1.434
1.642
1.807
2.023
2.332
2.679
2.717
1.346
10.61%
5.26%
52
20.43
Buyback yield%
14.76
13.92
15.87
13.95
11.38
10.31
11.61
13.30
14.57
15.94
14.81
13.30
13.94
37
0.193
D/E ratiox
1.547
1.697
1.642
1.747
1.824
1.798
2.083
2.248
2.098
2.005
0.596
2.083
1.811
26
0.699
Enterprise value¥B
3.008
2.967
2.695
2.693
2.755
2.568
2.769
2.732
2.619
2.885
1.828
0.92%
(0.23%)
15
3.586
LT debt¥B
6.219
6.944
8.054
9.743
11.35
12.36
13.20
14.72
17.04
17.98
1.895
9.65%
11.69%
69
Revenue
¥2.973B
7.93%
1.00×
Cost of revenue
¥1.737B
7.75%
0.98×
Operating expenses
¥683.1M
8.35%
1.04×
Cash and investments
16.39%