0.268
Revenue¥B
0.924
0.986
1.027
1.053
1.106
1.173
1.244
1.293
1.347
1.407
0.284
4.93%
4.75%
22
29.00
Revenue growth%
23.18
21.11
18.76
17.11
15.35
14.58
13.35
15.50
17.51
16.78
26.83
15.50
16.95
57
29.92
Gross margin%
32.33
32.39
34.90
33.34
33.85
36.30
39.21
37.60
38.57
39.08
5.13
38.57
35.60
33
23.51
Operating margin%
5.65
7.45
10.07
12.20
10.67
10.23
8.37
10.04
11.96
14.78
21.39
10.23
10.15
24
15.47
Net margin%
11.77
11.97
11.18
12.50
12.50
13.65
14.82
12.21
9.72
7.37
5.12
12.21
12.09
6
11.18
P/E ratio (avg)x
18.46
18.29
20.82
23.04
22.77
21.31
24.70
23.48
26.25
30.36
11.52
24.70
22.91
5
30.02
EV/EBITx
25.99
29.30
32.94
32.62
36.51
39.64
45.27
53.05
51.70
59.87
29.78
51.70
38.08
30
5.89
FCF yield (avg)%
20.87
18.88
21.04
21.89
21.61
20.07
17.52
15.66
17.96
17.44
17.73
17.52
19.47
43
29.65
FCF margin%
29.36
30.36
32.89
35.73
37.69
36.27
37.97
36.10
35.23
36.77
26.27
36.27
35.91
78
1.443
FCF / Net incomex
0.274
0.275
0.243
0.228
0.226
0.214
0.203
0.206
0.181
0.177
1.067
0.203
0.220
51
19.78
ROIC%
9.12
6.23
8.96
6.33
3.35
0.66
1.34
1.09
3.68
3.18
20.65
1.34
3.52
67
2.53
Return on equity%
29.29
29.40
29.63
28.85
31.36
28.62
30.76
32.76
32.16
33.35
24.42
32.16
30.20
27
22.48
Return on assets%
16.85
17.49
14.94
16.72
14.90
13.85
14.90
11.92
9.52
8.30
23.91
11.92
14.90
21
1.94
EPS¥
1.39
1.34
1.24
1.33
1.29
1.40
1.53
1.49
1.56
1.52
2.17
3.37%
0.35%
—
24.14
EPS growth%
2.47
4.20
1.37
4.05
3.01
3.15
1.34
0.76
0.40
0.40
29.10
0.76
1.92
77
0.89
Bookvalue per sh¥
2.28
2.45
2.70
3.00
3.25
3.06
3.50
3.46
3.76
4.32
1.33
5.86%
6.43%
—
1.64
FCF per share¥
0.95
0.90
0.84
0.84
0.91
0.85
0.92
0.90
0.85
0.89
0.80
(0.58%)
(0.88%)
—
1.29
Dividend per sh¥
0.87
0.89
0.83
0.82
0.81
0.83
0.94
1.04
1.15
1.17
0.93
7.58%
3.02%
—
18.62
Div yield (avg)%
17.21
18.43
20.05
17.67
18.85
17.54
15.86
14.33
12.57
11.01
6.68
14.33
17.38
82
28.92
Payout ratio%
13.22
12.14
14.04
16.92
14.22
12.49
13.78
11.95
12.39
11.40
21.78
12.39
12.85
92
415.2
Shares (diluted)M
381.6
354.7
364.7
331.6
357.1
319.1
303.6
298.4
304.5
316.4
425.9
(2.39%)
(1.39%)
55
18.82
Buyback yield%
8.13
7.48
5.81
2.85
1.42
0.40
0.40
0.40
3.06
4.35
13.84
0.40
2.96
24
0.407
D/E ratiox
1.199
1.271
1.215
1.215
1.368
1.456
1.367
1.577
1.820
2.129
0.578
1.577
1.367
12
0.730
Enterprise value¥B
1.953
2.194
2.517
2.720
2.889
2.972
3.576
3.647
4.131
4.287
1.195
8.21%
8.41%
62
746.6
LT debt¥M
530.0
526.1
522.5
460.5
432.1
417.9
414.8
447.0
480.6
516.4
545.9
3.63%
(1.25%)
24
Revenue
¥1.407B
4.75%
1.00×
Cost of revenue
¥906.8M
4.56%
0.98×
Operating expenses
¥236.5M
5.62%
1.09×
Cash and investments
16.88%