0.975
Revenue¥B
0.796
0.834
0.876
0.926
0.983
1.067
1.108
1.178
1.261
1.346
1.049
6.48%
6.25%
5
7.18
Revenue growth%
10.40
10.76
10.53
11.40
13.40
10.59
8.17
8.63
8.01
10.71
18.66
8.63
10.56
79
29.38
Gross margin%
11.22
11.63
11.47
13.16
13.31
15.62
13.26
15.70
13.31
13.35
22.55
13.35
13.28
41
3.22
Operating margin%
12.82
13.15
11.57
9.35
7.66
8.96
7.63
8.78
6.95
4.46
27.38
7.63
8.87
27
4.07
Net margin%
17.45
17.70
16.50
17.88
20.85
19.75
17.16
16.49
14.45
14.64
17.94
16.49
17.31
40
6.574
P/E ratio (avg)x
29.56
32.18
37.24
39.97
44.42
44.70
50.75
58.81
60.12
67.65
7.872
58.81
44.56
12
26.85
EV/EBITx
38.48
42.22
48.58
53.62
52.90
58.35
56.74
65.61
78.08
78.42
18.95
65.61
55.18
51
29.86
FCF yield (avg)%
27.81
27.49
25.88
25.56
27.69
28.43
27.98
25.46
22.53
20.02
15.51
25.46
26.69
88
12.54
FCF margin%
21.03
21.78
21.80
20.01
22.40
24.23
22.14
24.50
21.94
20.23
16.82
22.14
21.87
27
1.194
FCF / Net incomex
1.276
1.238
1.265
1.351
1.549
1.776
2.067
2.295
2.295
2.318
1.318
2.295
1.662
13
15.54
ROIC%
21.89
23.01
23.07
21.71
24.37
27.03
29.12
29.62
28.53
30.30
29.47
29.12
25.70
85
30.00
Return on equity%
12.85
12.76
13.73
12.38
11.61
10.74
12.04
12.88
10.34
10.53
17.21
10.74
12.21
85
16.01
Return on assets%
22.32
22.50
23.94
21.69
18.76
19.99
20.98
21.18
23.46
22.78
4.13
21.18
22.01
82
1.31
EPS¥
1.06
1.05
1.04
1.24
1.33
1.35
1.61
1.74
1.74
1.96
1.44
8.10%
7.36%
—
2.43
EPS growth%
10.46
12.65
9.99
8.55
5.62
4.70
2.85
4.44
4.21
5.63
22.20
4.44
5.63
35
1.66
Bookvalue per sh¥
1.52
1.71
1.78
1.80
1.87
1.98
2.07
2.37
2.82
2.91
1.78
9.32%
8.55%
—
0.47
FCF per share¥
0.48
0.53
0.47
0.49
0.48
0.52
0.45
0.41
0.36
0.38
1.01
(4.70%)
(2.81%)
—
1.36
Dividend per sh¥
1.20
1.20
1.31
1.31
1.24
1.30
1.33
1.47
1.39
1.59
1.63
4.98%
2.26%
—
3.64
Div yield (avg)%
16.88
16.06
13.45
14.08
15.18
15.39
13.10
16.06
13.89
12.64
19.56
13.89
14.63
53
8.64
Payout ratio%
18.55
19.00
19.91
19.60
21.17
20.66
20.29
19.24
21.38
22.03
18.05
20.66
20.10
58
442.6
Shares (diluted)M
507.3
566.9
590.4
615.1
667.6
709.5
802.2
758.3
744.9
804.6
435.2
3.80%
5.81%
91
18.23
Buyback yield%
22.14
20.04
21.82
23.83
22.14
21.13
23.49
25.56
23.39
22.34
23.76
23.39
22.24
84
0.804
D/E ratiox
2.100
2.215
2.167
2.316
2.398
2.433
2.743
2.876
3.097
3.099
0.792
2.876
2.415
51
0.591
Enterprise value¥B
1.077
1.073
0.987
1.092
1.176
1.199
1.151
1.232
1.184
1.370
1.108
3.10%
2.61%
72
412.9
LT debt¥M
657.6
748.5
727.7
808.8
825.2
781.0
746.9
856.5
970.3
970.6
883.5
3.30%
4.44%
16
Revenue
¥1.346B
6.25%
1.00×
Cost of revenue
¥569.8M
6.30%
1.01×
Operating expenses
¥311.5M
6.39%
1.01×
Cash and investments
15.27%