2.140
Revenue¥B
2.364
2.495
2.639
2.820
3.057
3.289
3.466
3.673
3.954
4.152
2.353
6.32%
6.58%
41
7.02
Revenue growth%
7.05
6.32
6.96
7.01
9.56
6.90
7.91
8.88
10.33
7.93
28.85
7.93
7.48
12
4.24
Gross margin%
15.63
14.56
13.30
12.72
13.22
14.22
15.21
16.88
19.04
17.76
2.57
16.88
14.89
21
11.91
Operating margin%
22.69
23.54
20.95
22.55
24.51
22.13
24.65
24.10
25.05
24.74
9.06
24.65
23.82
40
15.77
Net margin%
21.99
23.62
23.74
21.03
18.44
18.37
21.33
21.06
22.75
22.01
15.14
21.33
21.66
45
24.12
P/E ratio (avg)x
37.26
39.32
42.93
50.30
52.02
54.34
59.31
70.44
76.18
81.75
14.83
70.44
53.18
32
23.40
EV/EBITx
20.33
23.24
26.45
30.93
32.27
37.46
42.55
42.05
39.76
38.82
22.01
39.76
34.87
90
17.38
FCF yield (avg)%
8.31
8.72
8.77
10.75
10.34
8.35
5.93
5.73
6.53
5.71
28.30
5.93
8.33
12
11.66
FCF margin%
6.34
3.97
4.25
5.66
3.41
2.76
0.72
3.38
5.48
4.10
23.30
3.38
4.03
33
0.341
FCF / Net incomex
1.339
1.362
1.535
1.539
1.730
1.859
2.097
1.968
2.124
2.014
0.393
2.014
1.795
90
19.35
ROIC%
13.93
11.59
11.39
13.44
15.82
14.47
14.09
12.63
10.34
9.75
14.77
12.63
13.03
11
8.06
Return on equity%
1.48
2.82
1.58
0.40
0.40
1.03
0.40
0.40
1.13
0.40
12.49
0.40
0.72
7
12.94
Return on assets%
22.00
20.01
22.85
21.53
24.38
23.18
25.39
27.26
25.89
23.61
6.92
25.39
23.39
94
0.78
EPS¥
1.10
1.11
1.17
1.17
1.31
1.58
1.58
1.72
1.91
2.11
0.81
10.06%
7.23%
—
27.56
EPS growth%
23.41
20.79
18.90
17.54
19.59
21.77
20.06
20.14
17.24
19.27
2.45
20.06
19.82
75
0.42
Bookvalue per sh¥
0.46
0.48
0.45
0.45
0.44
0.47
0.47
0.42
0.45
0.48
0.50
1.80%
(0.12%)
—
0.78
FCF per share¥
0.25
0.24
0.25
0.27
0.23
0.21
0.20
0.18
0.18
0.16
0.66
(7.13%)
(4.63%)
—
0.68
Dividend per sh¥
0.28
0.31
0.31
0.37
0.37
0.43
0.51
0.57
0.62
0.62
0.20
10.81%
10.14%
—
14.16
Div yield (avg)%
11.83
13.11
10.63
11.11
9.64
7.18
8.04
6.30
3.99
6.97
29.45
6.97
8.84
36
2.25
Payout ratio%
0.40
1.06
1.41
0.40
0.40
0.72
0.40
0.40
2.86
2.61
27.55
0.72
0.56
35
1.374
Shares (diluted)B
1.875
2.016
2.071
2.101
2.056
2.351
2.278
2.363
2.485
2.438
1.365
3.46%
4.05%
35
29.43
Buyback yield%
17.05
18.79
15.81
16.45
18.73
19.66
19.56
19.80
20.91
18.10
22.91
19.66
18.76
35
1.278
D/E ratiox
1.758
1.824
2.067
2.361
2.536
2.525
2.630
2.671
2.907
3.470
0.158
2.671
2.531
86
1.351
Enterprise value¥B
0.652
0.601
0.517
0.475
0.458
0.491
0.492
0.529
0.562
0.502
1.778
1.85%
(2.77%)
14
1.958
LT debt¥B
1.888
1.944
2.141
2.303
2.236
2.195
2.143
1.955
1.718
1.866
1.756
(3.55%)
(0.84%)
64
Revenue
¥4.152B
6.58%
1.00×
Cost of revenue
¥2.843B
6.56%
1.00×
Operating expenses
¥628.0M
6.81%
1.02×
Cash and investments
16.60%