0.639
Revenue¥B
0.742
0.793
0.875
0.955
1.029
1.128
1.245
1.334
1.437
1.581
0.682
8.98%
8.89%
11
14.35
Revenue growth%
17.33
20.03
18.27
19.44
17.86
16.82
14.50
16.02
15.15
14.24
21.10
15.15
17.07
86
23.51
Gross margin%
24.30
25.79
27.68
28.93
29.23
31.90
32.99
35.47
34.08
33.35
22.67
33.35
30.56
80
15.40
Operating margin%
22.75
21.26
19.46
19.19
21.34
20.21
22.55
20.44
19.47
18.14
2.16
20.21
20.32
91
26.84
Net margin%
25.90
27.43
24.74
26.22
27.96
27.53
25.70
24.70
22.83
25.09
23.13
25.09
25.80
51
14.44
P/E ratio (avg)x
8.532
8.802
8.250
7.732
7.250
7.240
7.828
8.331
8.278
7.513
15.48
7.828
8.039
69
22.63
EV/EBITx
9.950
9.733
8.230
7.339
6.916
5.862
5.691
5.823
5.749
5.562
11.16
5.749
6.389
19
28.57
FCF yield (avg)%
0.40
0.55
2.32
3.80
2.06
1.98
2.02
1.47
3.13
3.05
6.25
2.02
2.04
47
8.25
FCF margin%
14.56
17.45
19.50
18.24
15.45
15.87
17.05
16.75
17.01
16.91
24.55
16.91
16.96
64
0.735
FCF / Net incomex
0.335
0.321
0.348
0.311
0.346
0.356
0.398
0.441
0.451
0.417
1.784
0.417
0.352
7
15.68
ROIC%
2.46
5.06
4.95
3.30
1.11
0.73
0.40
0.56
2.65
4.98
13.70
0.73
2.55
12
2.46
Return on equity%
32.55
30.57
31.60
30.38
28.22
25.73
25.73
28.00
27.00
28.88
18.79
27.00
28.55
6
25.14
Return on assets%
16.42
16.08
18.94
18.49
16.72
15.94
16.02
18.19
15.71
18.20
8.73
16.02
16.57
9
1.10
EPS¥
0.37
0.39
0.38
0.36
0.34
0.34
0.35
0.38
0.37
0.36
1.18
1.28%
0.44%
—
15.43
EPS growth%
14.84
12.27
10.50
9.43
8.60
7.08
7.85
7.58
5.18
4.12
7.67
7.08
8.22
12
1.24
Bookvalue per sh¥
2.36
2.58
2.72
3.12
3.43
3.84
4.11
4.29
4.91
5.62
0.20
10.39%
9.36%
—
1.23
FCF per share¥
0.81
0.85
0.80
0.78
0.86
0.93
0.99
1.03
1.07
1.04
0.53
4.00%
2.58%
—
1.32
Dividend per sh¥
0.41
0.42
0.49
0.46
0.53
0.50
0.51
0.54
0.57
0.65
1.10
3.94%
5.71%
—
18.50
Div yield (avg)%
15.66
18.47
18.02
16.26
18.29
18.46
17.57
16.74
16.64
17.62
10.02
17.57
17.59
34
18.49
Payout ratio%
27.86
28.72
29.53
27.48
29.59
30.00
30.72
29.67
29.87
31.86
14.59
30.00
29.63
63
383.3
Shares (diluted)M
397.8
436.5
455.6
481.0
513.0
464.9
519.5
536.0
489.3
472.9
370.6
(1.62%)
1.60%
22
14.76
Buyback yield%
4.94
4.29
6.56
5.34
6.74
9.48
7.04
5.34
3.91
6.65
10.76
6.65
5.95
53
0.307
D/E ratiox
1.433
1.626
1.513
1.566
1.607
1.590
1.482
1.548
1.624
1.694
0.188
1.590
1.578
43
781.8
Enterprise value¥M
438.0
483.2
572.0
643.3
742.2
768.5
734.3
763.1
902.8
931.3
676.0
4.65%
8.37%
83
279.2
LT debt¥M
179.9
191.5
188.2
167.2
173.0
173.9
171.7
182.8
164.7
160.0
511.2
(1.55%)
(0.95%)
69
Revenue
¥1.581B
8.89%
1.00×
Cost of revenue
¥961.6M
9.12%
1.02×
Operating expenses
¥337.3M
8.83%
0.99×
Cash and investments
15.29%