1.571
Revenue¥B
2.266
2.323
2.373
2.386
2.414
2.472
2.449
2.480
2.486
2.492
1.680
0.64%
0.91%
83
29.13
Revenue growth%
17.37
19.93
18.55
20.07
20.70
20.29
20.84
23.35
25.68
26.12
16.61
23.35
20.49
52
27.10
Gross margin%
16.59
17.46
15.48
16.84
15.39
13.60
15.48
18.27
15.67
18.55
4.15
15.67
16.13
78
6.81
Operating margin%
5.87
4.04
3.69
4.90
6.93
5.82
4.03
2.33
3.61
3.47
5.26
3.61
4.04
29
17.34
Net margin%
21.95
24.30
26.35
26.13
29.03
28.96
30.97
30.55
28.99
26.36
24.27
28.99
27.66
87
34.50
P/E ratio (avg)x
35.14
37.06
39.70
42.42
41.71
48.67
48.25
55.22
63.87
65.21
8.350
55.22
45.33
26
12.48
EV/EBITx
13.81
12.62
14.01
15.19
14.80
15.68
15.03
16.16
16.35
15.08
35.24
15.68
15.06
45
12.59
FCF yield (avg)%
23.82
23.13
20.50
17.77
20.11
20.44
21.67
22.16
22.17
24.74
2.02
22.16
21.91
41
24.59
FCF margin%
31.42
32.83
35.27
35.29
34.12
31.53
29.69
31.54
32.25
29.92
18.53
31.53
31.90
64
1.517
FCF / Net incomex
1.520
1.731
1.924
2.333
2.779
2.764
2.708
2.906
3.191
3.541
0.490
2.906
2.736
32
17.09
ROIC%
22.77
24.61
25.78
27.00
26.41
24.82
26.92
26.43
29.10
31.84
5.79
26.92
26.42
89
25.47
Return on equity%
15.80
18.39
19.65
16.89
15.66
14.72
14.39
16.52
14.19
16.62
23.36
14.72
16.16
92
16.64
Return on assets%
12.08
13.05
15.79
16.78
14.48
15.55
14.65
13.82
12.46
14.91
10.98
14.65
14.56
59
0.52
EPS¥
0.15
0.17
0.19
0.23
0.21
0.25
0.28
0.30
0.30
0.34
0.58
9.28%
8.32%
—
29.61
EPS growth%
27.60
28.37
28.78
25.84
26.58
26.43
27.66
28.22
30.44
31.46
25.04
28.22
27.94
95
0.23
Bookvalue per sh¥
0.78
0.91
1.08
1.18
1.41
1.38
1.35
1.56
1.56
1.75
0.46
4.39%
9.05%
—
0.62
FCF per share¥
0.36
0.41
0.44
0.43
0.46
0.53
0.54
0.56
0.53
0.55
0.32
3.66%
5.85%
—
0.71
Dividend per sh¥
0.25
0.24
0.22
0.23
0.26
0.30
0.32
0.32
0.35
0.35
0.44
6.36%
4.77%
—
23.66
Div yield (avg)%
9.11
11.96
14.23
16.31
15.18
14.02
16.06
18.05
19.22
20.55
18.53
18.05
15.62
92
8.22
Payout ratio%
25.66
22.86
25.72
27.91
25.91
28.56
26.35
26.49
27.08
29.73
18.62
27.08
26.42
55
1.804
Shares (diluted)B
2.600
2.959
3.116
3.330
3.756
4.007
4.079
4.834
5.339
6.116
1.799
10.24%
10.76%
14
8.18
Buyback yield%
7.25
4.37
3.26
2.04
2.16
0.40
2.53
2.88
4.44
4.26
28.25
2.88
3.07
95
0.290
D/E ratiox
0.743
0.862
0.969
0.989
0.939
0.957
1.068
1.119
1.221
1.315
1.057
1.119
0.979
81
1,398
Enterprise value¥M
790.3
833.4
768.2
711.2
772.9
770.8
732.4
727.7
777.5
792.2
250.1
0.50%
(0.65%)
25
1.998
LT debt¥B
3.031
3.246
3.292
3.162
3.029
3.440
3.741
4.170
4.610
5.088
0.735
10.93%
6.29%
93
Revenue
¥2.492B
0.91%
1.00×
Cost of revenue
¥1.303B
1.35%
1.04×
Operating expenses
¥563.5M
0.40%
0.95×
Cash and investments
15.35%
Spread over hurdle
21.47%