0.455
Revenue¥B
1.318
1.395
1.479
1.611
1.730
1.823
1.905
2.067
2.229
2.376
0.492
6.56%
6.80%
51
21.84
Revenue growth%
21.12
22.15
20.12
23.00
20.33
21.84
24.41
22.22
20.58
19.22
23.57
21.84
21.48
60
25.43
Gross margin%
17.40
16.14
16.52
19.00
19.44
20.11
21.81
19.57
17.10
19.59
29.27
19.59
19.22
64
25.92
Operating margin%
17.94
15.97
13.50
15.74
17.08
18.16
15.46
17.51
14.53
12.09
23.48
15.46
15.85
55
23.95
Net margin%
6.42
8.55
9.98
8.86
7.61
5.90
7.35
4.39
3.32
0.62
22.77
4.39
6.89
83
27.74
P/E ratio (avg)x
22.93
21.98
22.34
24.01
26.57
24.82
23.13
21.48
20.65
18.23
29.45
21.48
22.64
56
27.96
EV/EBITx
36.24
38.52
41.79
45.27
43.77
47.75
46.93
52.39
59.99
58.00
10.11
52.39
46.10
75
11.44
FCF yield (avg)%
0.59
0.40
2.35
2.98
4.21
4.14
1.20
0.40
0.40
0.40
16.78
0.40
0.90
90
22.64
FCF margin%
24.75
25.33
25.29
23.92
23.95
24.37
26.09
24.97
23.20
23.98
19.98
24.37
24.56
41
0.347
FCF / Net incomex
0.228
0.210
0.216
0.236
0.218
0.216
0.208
0.182
0.184
0.163
0.832
0.184
0.213
40
10.63
ROIC%
26.17
25.81
24.50
26.94
24.95
24.47
26.27
23.61
23.82
26.19
25.46
24.47
25.38
39
25.45
Return on equity%
18.61
18.56
20.23
19.69
20.13
18.96
21.43
18.63
20.55
20.94
29.05
20.55
19.91
84
22.42
Return on assets%
14.59
13.99
15.25
17.09
15.55
17.41
16.18
13.84
16.06
16.35
17.43
16.18
15.81
33
1.70
EPS¥
1.80
2.05
2.14
2.27
2.28
2.15
2.19
2.35
2.21
2.07
1.82
(1.92%)
1.15%
—
4.92
EPS growth%
4.32
3.10
2.95
5.71
5.99
4.06
1.32
0.40
1.21
2.24
14.86
1.32
3.03
72
2.48
Bookvalue per sh¥
0.28
0.25
0.28
0.27
0.27
0.27
0.25
0.25
0.22
0.24
0.51
(2.38%)
(2.46%)
—
2.41
FCF per share¥
1.60
1.59
1.74
1.97
1.99
1.86
1.79
1.72
1.59
1.49
1.37
(5.59%)
(1.46%)
—
1.48
Dividend per sh¥
0.99
0.89
0.85
0.87
0.84
0.80
0.83
0.85
0.75
0.74
2.01
(2.66%)
(4.25%)
—
19.51
Div yield (avg)%
20.17
20.14
22.36
23.37
20.80
20.48
21.84
20.26
17.56
16.83
3.35
20.26
20.37
93
29.87
Payout ratio%
29.66
28.37
29.09
26.24
28.62
31.47
33.94
34.86
35.93
33.40
5.52
33.94
30.57
28
613.4
Shares (diluted)M
839.1
778.9
799.9
814.6
834.7
787.8
751.9
728.7
751.9
826.7
634.4
(0.19%)
1.03%
94
18.86
Buyback yield%
17.59
18.94
20.79
19.22
20.47
22.52
19.82
16.91
17.21
14.85
26.81
17.21
19.08
6
1.719
D/E ratiox
0.285
0.281
0.316
0.381
0.416
0.436
0.472
0.484
0.579
0.686
1.160
0.484
0.426
92
404.4
Enterprise value¥M
443.0
431.8
463.4
480.9
472.6
551.0
627.4
627.0
687.6
802.9
690.8
11.18%
7.17%
25
0.299
LT debt¥B
1.845
1.927
2.157
2.497
2.644
3.001
3.447
3.509
3.573
4.089
1.535
9.11%
9.91%
43
Revenue
¥2.376B
6.80%
1.00×
Cost of revenue
¥1.291B
6.73%
0.99×
Operating expenses
¥572.2M
7.08%
1.03×
Cash and investments
21.14%