0.702
Revenue¥B
0.568
0.619
0.666
0.709
0.758
0.806
0.878
0.958
1.016
1.098
0.774
7.69%
7.72%
63
4.64
Revenue growth%
9.68
11.16
11.10
8.90
9.32
10.00
8.37
6.50
5.51
6.08
14.21
6.50
9.11
27
20.74
Gross margin%
9.41
9.26
6.39
3.81
4.40
6.48
3.70
3.91
4.95
7.12
19.13
4.95
5.67
53
26.40
Operating margin%
0.40
2.14
2.01
2.68
5.31
6.29
7.05
5.96
3.50
1.55
16.25
5.96
3.09
31
16.12
Net margin%
28.40
27.97
29.14
31.46
33.83
33.92
32.34
29.82
31.11
29.66
7.26
31.11
30.46
61
18.45
P/E ratio (avg)x
39.35
44.52
51.93
53.45
59.70
63.57
64.80
74.96
87.12
101.1
26.98
74.96
61.64
44
29.57
EV/EBITx
42.13
47.59
52.54
55.45
63.97
72.50
85.15
100.7
101.0
96.94
12.23
96.94
68.23
85
25.63
FCF yield (avg)%
15.07
16.48
15.40
15.78
16.27
13.46
14.25
16.70
15.24
17.05
27.32
15.24
15.59
24
11.37
FCF margin%
7.13
9.42
11.77
13.36
10.75
11.37
14.10
12.13
9.73
8.50
27.71
11.37
11.06
27
1.750
FCF / Net incomex
0.840
0.813
0.751
0.784
0.853
0.984
0.960
0.899
0.944
0.914
1.151
0.944
0.876
80
25.39
ROIC%
3.91
6.33
7.80
7.10
8.69
8.66
10.55
12.67
11.76
11.50
2.84
11.50
8.68
72
19.90
Return on equity%
17.48
20.29
20.42
21.57
23.13
24.78
27.21
29.74
27.01
26.29
28.75
27.01
23.95
66
7.08
Return on assets%
10.17
7.68
5.30
6.26
6.81
5.84
5.08
5.31
7.34
7.07
22.65
5.84
6.53
36
0.55
EPS¥
1.26
1.45
1.58
1.56
1.48
1.38
1.31
1.41
1.38
1.59
0.61
1.47%
3.65%
—
4.89
EPS growth%
29.06
28.40
31.37
29.25
26.64
24.89
23.78
23.07
24.09
24.41
15.59
24.09
25.76
12
0.26
Bookvalue per sh¥
0.94
0.84
0.79
0.79
0.86
0.82
0.80
0.89
0.83
0.80
0.44
(1.44%)
(2.43%)
—
0.84
FCF per share¥
0.96
0.94
1.09
1.16
1.35
1.33
1.42
1.52
1.60
1.74
0.91
5.28%
6.93%
—
0.69
Dividend per sh¥
0.28
0.29
0.27
0.29
0.31
0.31
0.31
0.29
0.32
0.29
0.88
(1.30%)
1.60%
—
26.84
Div yield (avg)%
2.11
1.75
1.32
3.75
1.08
0.40
3.27
6.05
9.02
7.91
8.76
6.05
2.69
20
18.65
Payout ratio%
7.23
5.01
2.02
3.24
2.90
2.05
0.44
2.55
0.40
0.40
10.10
0.44
2.30
64
339.1
Shares (diluted)M
372.0
388.7
399.7
438.8
444.1
467.0
515.8
511.0
598.4
669.2
351.9
8.55%
5.84%
70
24.56
Buyback yield%
18.00
19.30
17.43
15.62
16.16
14.27
12.67
9.78
10.85
11.05
4.89
11.05
14.95
89
1.438
D/E ratiox
0.822
0.845
0.818
0.882
0.953
0.924
0.923
0.997
1.019
0.883
0.594
0.924
0.903
59
853.4
Enterprise value¥M
426.7
420.0
422.4
426.8
427.3
475.2
513.5
480.8
480.2
432.1
51.71
0.22%
(0.11%)
8
593.5
LT debt¥M
130.1
119.1
116.9
110.3
98.10
105.4
115.2
109.0
96.68
87.20
480.6
(2.33%)
(4.46%)
46
Revenue
¥1.098B
7.72%
1.00×
Cost of revenue
¥723.9M
8.00%
1.03×
Operating expenses
¥189.9M
7.05%
0.94×
Cash and investments
20.61%