0.617
Revenue¥B
0.903
0.932
0.984
1.044
1.068
1.102
1.134
1.195
1.276
1.338
0.682
4.61%
4.36%
25
8.07
Revenue growth%
2.94
4.54
4.96
6.29
3.33
2.96
3.19
3.42
2.46
2.99
22.49
2.99
3.26
62
25.71
Gross margin%
0.40
0.40
0.40
2.64
1.89
0.90
0.40
1.42
2.30
0.40
17.59
0.90
0.65
68
24.42
Operating margin%
20.97
23.70
23.56
22.43
23.00
23.33
23.05
21.06
23.69
26.46
2.78
23.33
23.19
56
17.11
Net margin%
7.59
7.73
6.55
5.63
5.75
4.04
6.65
3.99
1.81
0.40
18.92
3.99
5.69
63
31.06
P/E ratio (avg)x
20.66
21.98
21.87
20.24
20.32
22.70
21.20
21.54
23.98
24.77
18.24
22.70
21.70
60
14.35
EV/EBITx
26.38
28.39
30.17
30.85
28.74
28.49
28.78
31.73
35.81
32.67
33.51
31.73
29.47
54
3.06
FCF yield (avg)%
10.02
12.02
14.59
11.89
13.68
15.26
15.16
14.53
15.07
12.45
14.39
15.07
14.10
18
23.54
FCF margin%
10.39
8.91
6.66
6.83
7.27
6.96
9.37
7.35
4.39
5.31
12.92
6.96
7.11
57
1.431
FCF / Net incomex
1.331
1.496
1.667
1.724
1.837
2.040
2.314
2.511
2.540
2.939
1.553
2.511
1.938
66
20.90
ROIC%
12.27
12.03
11.61
9.42
8.32
8.04
5.77
7.21
10.20
7.93
2.95
7.93
8.87
88
7.35
Return on equity%
28.26
25.51
26.16
24.66
25.15
27.41
27.24
25.61
28.04
30.75
16.20
27.41
26.70
47
21.84
Return on assets%
22.39
24.08
25.06
25.03
22.30
22.55
22.96
21.69
21.13
20.52
2.11
21.69
22.47
63
0.81
EPS¥
0.35
0.40
0.46
0.46
0.50
0.49
0.48
0.49
0.51
0.57
0.90
2.95%
6.49%
—
4.68
EPS growth%
13.35
13.81
15.70
14.58
15.68
12.75
12.44
9.49
9.20
8.24
16.17
9.49
13.05
72
0.44
Bookvalue per sh¥
0.62
0.62
0.64
0.63
0.56
0.59
0.65
0.63
0.57
0.51
0.40
(1.88%)
(1.13%)
—
0.67
FCF per share¥
0.59
0.60
0.60
0.62
0.67
0.74
0.82
0.80
0.96
0.98
0.50
7.81%
5.95%
—
0.72
Dividend per sh¥
0.29
0.33
0.38
0.45
0.50
0.49
0.56
0.58
0.67
0.77
0.68
8.81%
9.90%
—
26.81
Div yield (avg)%
8.14
10.50
12.35
10.32
9.94
12.24
10.62
11.34
10.97
11.59
19.57
11.34
10.80
92
3.43
Payout ratio%
6.30
7.77
7.94
5.07
6.26
4.48
1.64
3.43
5.44
7.30
12.03
4.48
5.85
35
917.0
Shares (diluted)M
702.2
654.6
705.8
730.2
795.3
851.5
822.3
829.9
778.7
706.0
963.8
(2.35%)
0.35%
79
12.05
Buyback yield%
12.66
14.16
15.54
16.66
16.24
16.28
13.43
11.51
10.91
10.60
12.56
11.51
13.80
75
1.028
D/E ratiox
0.195
0.225
0.269
0.268
0.275
0.276
0.296
0.332
0.358
0.413
0.550
0.332
0.276
50
0.777
Enterprise value¥B
0.939
1.018
1.030
0.950
1.004
1.094
1.034
1.116
1.081
1.189
0.439
3.42%
1.23%
11
1.312
LT debt¥B
0.833
0.871
1.032
1.158
1.155
1.220
1.234
1.375
1.456
1.639
0.536
7.26%
7.02%
7
Revenue
¥1.338B
4.36%
1.00×
Cost of revenue
¥857.0M
4.29%
0.99×
Operating expenses
¥208.5M
4.60%
1.02×
Cash and investments
17.46%