0.387
Revenue¥B
2.398
2.528
2.659
2.809
2.972
3.143
3.415
3.617
3.837
4.128
0.402
6.79%
6.28%
21
9.26
Revenue growth%
8.66
10.81
9.43
10.73
11.62
10.37
10.64
9.83
8.09
6.89
26.20
9.83
10.10
89
6.57
Gross margin%
30.65
31.60
32.50
33.41
31.00
30.89
32.66
33.32
31.88
29.42
6.89
31.88
31.74
49
7.08
Operating margin%
19.05
21.12
19.44
20.96
19.41
18.36
20.68
21.87
24.69
26.07
13.64
21.87
20.82
17
11.91
Net margin%
3.22
2.56
0.51
0.40
0.40
0.40
1.56
3.27
4.92
7.54
16.73
3.27
2.06
17
6.060
P/E ratio (avg)x
16.14
16.84
15.25
16.41
18.20
19.49
20.26
19.80
18.62
17.96
31.93
19.49
18.08
51
12.33
EV/EBITx
35.62
31.79
30.40
28.22
26.65
29.53
26.05
27.05
25.16
26.70
9.528
26.70
27.64
26
16.79
FCF yield (avg)%
24.89
22.23
20.31
19.56
18.31
18.81
17.01
17.10
16.68
16.92
27.01
17.01
18.56
65
15.88
FCF margin%
1.55
2.39
3.39
3.35
0.68
0.40
1.87
3.24
5.19
7.58
17.84
3.24
2.81
77
0.830
FCF / Net incomex
0.153
0.162
0.157
0.147
0.149
0.154
0.166
0.162
0.173
0.177
1.108
0.166
0.159
32
28.29
ROIC%
11.02
10.06
12.55
9.64
10.85
9.45
9.36
7.18
7.53
10.09
8.13
9.36
9.85
5
18.13
Return on equity%
22.77
23.10
20.59
21.82
19.31
22.04
19.85
18.78
20.98
21.25
11.50
20.98
21.11
57
8.31
Return on assets%
4.63
1.78
2.70
2.11
0.40
0.65
3.20
3.60
1.77
0.40
23.02
1.77
1.94
26
0.15
EPS¥
0.25
0.28
0.32
0.37
0.37
0.36
0.36
0.42
0.44
0.44
0.15
3.32%
7.05%
—
25.31
EPS growth%
5.66
7.89
9.73
10.25
8.33
6.13
3.67
1.45
1.23
2.14
26.46
2.14
5.89
17
0.23
Bookvalue per sh¥
0.27
0.25
0.27
0.23
0.20
0.21
0.22
0.21
0.21
0.20
0.33
0.31%
(4.09%)
—
0.33
FCF per share¥
0.26
0.31
0.29
0.34
0.34
0.38
0.37
0.36
0.34
0.32
0.38
(1.07%)
2.69%
—
0.22
Dividend per sh¥
0.38
0.34
0.33
0.31
0.28
0.27
0.26
0.25
0.27
0.27
0.07
(0.07%)
(3.40%)
—
21.23
Div yield (avg)%
19.71
22.02
22.83
20.88
19.56
19.77
19.66
18.00
17.16
16.89
22.92
18.00
19.68
42
17.80
Payout ratio%
23.42
21.73
19.68
21.74
19.41
20.63
19.26
18.07
19.40
20.30
12.96
19.40
19.99
60
5.982
Shares (diluted)B
6.647
6.446
5.960
5.961
6.051
6.387
6.257
6.338
6.698
6.878
6.032
2.60%
0.74%
72
9.56
Buyback yield%
34.16
33.77
36.10
34.62
34.51
34.66
35.66
37.78
37.87
36.15
9.61
36.15
35.16
93
1.365
D/E ratiox
1.198
1.374
1.414
1.481
1.568
1.496
1.503
1.705
1.616
1.866
0.185
1.616
1.499
61
2.309
Enterprise value¥B
4.094
4.718
5.401
6.307
6.721
6.629
7.584
8.981
10.56
11.21
0.406
10.78%
10.40%
37
3.703
LT debt¥B
1.959
2.092
2.005
2.131
2.293
2.477
2.419
2.509
2.377
2.525
2.567
1.95%
2.24%
75
Revenue
¥4.128B
6.28%
1.00×
Cost of revenue
¥2.395B
6.05%
0.98×
Operating expenses
¥588.9M
6.68%
1.04×
Cash and investments
15.43%