1.477
Revenue¥B
1.809
1.939
2.073
2.228
2.438
2.627
2.884
3.178
3.365
3.689
1.519
8.64%
8.31%
80
17.60
Revenue growth%
4.45
2.07
1.98
0.40
0.40
0.71
0.40
1.16
2.36
0.40
5.36
0.71
0.93
65
7.55
Gross margin%
5.68
7.19
5.25
5.40
4.90
3.88
6.36
4.11
4.57
4.33
25.49
4.33
5.08
83
18.97
Operating margin%
19.67
19.22
17.70
16.93
15.58
18.55
17.44
15.78
15.58
17.18
4.15
17.18
17.31
74
5.67
Net margin%
23.21
21.20
19.56
17.82
15.84
16.32
15.82
16.48
14.11
11.63
8.92
15.82
16.40
34
16.61
P/E ratio (avg)x
30.79
31.31
32.51
37.30
43.46
50.60
59.44
66.49
71.78
70.99
14.01
66.49
47.03
77
12.77
EV/EBITx
18.13
21.26
23.54
25.67
28.33
32.41
35.69
37.64
42.82
48.21
20.66
37.64
30.37
6
10.92
FCF yield (avg)%
2.62
5.09
7.74
5.43
3.76
3.89
1.76
4.66
2.54
4.67
21.58
3.89
4.28
22
21.97
FCF margin%
11.59
14.48
15.07
12.47
9.63
10.01
7.68
6.51
4.82
7.21
6.71
7.21
9.82
80
1.377
FCF / Net incomex
1.667
1.610
1.686
1.745
1.694
1.656
1.454
1.491
1.636
1.668
0.501
1.636
1.661
33
27.73
ROIC%
28.63
26.97
29.21
28.82
27.57
29.68
32.50
31.54
31.56
30.32
20.58
31.54
29.44
81
21.98
Return on equity%
25.83
24.52
24.39
22.76
25.46
26.17
26.65
28.41
27.98
27.32
13.49
27.32
26.00
25
24.12
Return on assets%
25.59
27.21
25.12
22.90
20.43
20.06
22.72
22.81
23.97
23.89
4.89
22.81
23.40
11
0.63
EPS¥
0.28
0.30
0.26
0.25
0.28
0.24
0.22
0.22
0.23
0.21
0.70
(4.86%)
(2.10%)
—
22.79
EPS growth%
28.63
27.84
27.87
29.57
32.26
30.85
32.70
30.29
33.12
35.49
10.81
32.70
30.57
54
0.57
Bookvalue per sh¥
0.76
0.76
0.85
0.80
0.78
0.83
0.96
1.04
1.20
1.20
0.40
9.05%
5.04%
—
0.42
FCF per share¥
0.08
0.08
0.08
0.08
0.08
0.07
0.06
0.06
0.07
0.07
0.66
(0.84%)
(1.62%)
—
0.43
Dividend per sh¥
0.40
0.40
0.41
0.42
0.42
0.43
0.45
0.51
0.56
0.64
0.68
8.94%
4.89%
—
24.16
Div yield (avg)%
6.62
5.11
4.49
7.24
8.32
8.12
5.91
3.59
6.42
5.94
19.49
5.94
6.18
85
14.41
Payout ratio%
12.90
10.16
11.07
14.06
16.49
17.69
20.17
18.90
21.85
19.60
22.58
19.60
17.09
81
2.134
Shares (diluted)B
3.159
3.601
3.517
3.234
3.259
3.229
3.652
3.720
3.996
3.906
2.215
3.69%
2.17%
31
24.26
Buyback yield%
4.34
2.71
0.65
0.40
0.40
3.13
5.75
4.05
3.64
3.16
16.63
3.64
3.15
9
0.694
D/E ratiox
0.838
0.798
0.771
0.746
0.806
0.794
0.842
0.786
0.786
0.806
1.247
0.794
0.796
52
3.391
Enterprise value¥B
2.925
3.253
3.308
3.533
3.793
3.710
3.935
4.153
4.568
5.282
3.118
6.85%
6.74%
11
1.641
LT debt¥B
3.964
4.291
4.212
4.273
4.765
4.830
4.965
4.692
5.382
5.288
0.163
2.11%
4.18%
22
Revenue
¥3.689B
8.31%
1.00×
Cost of revenue
¥2.583B
8.31%
1.00×
Operating expenses
¥559.4M
7.60%
0.94×
Cash and investments
19.63%