2.982
Revenue¥B
2.525
2.569
2.670
2.723
2.737
2.752
2.773
2.849
2.969
3.100
3.272
2.52%
2.33%
21
12.48
Revenue growth%
32.61
29.77
26.86
29.72
26.85
29.57
29.97
32.36
31.42
30.90
4.12
30.90
29.87
94
26.07
Gross margin%
16.01
15.01
13.10
12.23
11.98
9.27
7.07
5.79
5.08
2.58
5.43
5.79
10.63
46
19.17
Operating margin%
17.96
19.50
18.34
20.50
18.75
17.66
18.32
17.82
15.56
18.48
6.71
17.82
18.33
35
20.05
Net margin%
29.42
32.25
30.48
29.02
29.11
29.19
31.54
33.84
31.63
33.73
29.99
31.63
31.01
80
13.29
P/E ratio (avg)x
30.07
29.48
32.94
32.04
33.62
37.70
36.45
35.96
40.19
42.11
16.06
37.70
34.79
45
19.53
EV/EBITx
14.29
14.71
16.74
19.27
18.73
20.42
23.58
25.54
24.86
24.65
16.03
24.65
19.85
66
2.52
FCF yield (avg)%
19.22
17.32
19.65
17.10
18.44
19.44
21.77
19.05
19.04
16.68
23.73
19.05
19.05
21
15.92
FCF margin%
2.35
2.14
4.01
3.46
2.60
0.40
2.08
0.40
0.58
0.40
27.54
0.40
2.11
59
0.257
FCF / Net incomex
1.239
1.287
1.135
1.247
1.194
1.116
1.026
1.079
1.134
1.017
0.506
1.079
1.134
43
22.62
ROIC%
22.93
24.55
23.32
25.98
25.76
24.61
22.40
19.75
21.49
20.13
11.80
21.49
23.12
31
6.27
Return on equity%
18.44
16.97
16.48
13.80
14.23
17.06
17.38
18.89
21.11
23.91
27.89
18.89
17.22
50
8.11
Return on assets%
8.82
7.68
7.83
9.75
11.73
14.36
16.97
16.18
13.88
16.61
2.64
16.18
12.81
22
0.39
EPS¥
0.80
0.92
1.06
1.12
1.16
1.28
1.46
1.65
1.64
1.78
0.41
8.99%
8.51%
—
9.40
EPS growth%
24.77
22.39
19.49
22.29
23.05
22.50
24.67
26.42
24.19
26.03
7.37
24.67
23.62
69
0.30
Bookvalue per sh¥
0.60
0.60
0.63
0.68
0.72
0.76
0.67
0.58
0.62
0.57
0.16
(4.64%)
(0.24%)
—
0.33
FCF per share¥
0.53
0.56
0.58
0.60
0.56
0.53
0.52
0.59
0.64
0.58
0.68
0.75%
0.90%
—
0.62
Dividend per sh¥
0.37
0.38
0.35
0.37
0.40
0.40
0.38
0.43
0.40
0.41
0.71
0.56%
1.61%
—
22.87
Div yield (avg)%
5.00
2.64
2.08
3.07
1.62
4.09
4.03
1.46
4.26
2.19
15.11
4.03
2.86
35
17.34
Payout ratio%
27.62
28.47
28.50
29.94
29.34
28.00
29.64
30.16
30.38
29.95
2.27
29.95
29.49
69
6.273
Shares (diluted)B
6.348
7.066
7.423
7.129
7.537
8.392
9.159
8.658
8.201
7.924
6.231
1.01%
1.11%
92
26.78
Buyback yield%
20.40
20.76
20.41
18.82
17.78
17.62
17.06
19.22
18.83
16.78
26.48
17.62
18.82
94
0.482
D/E ratiox
1.496
1.561
1.508
1.410
1.210
1.021
0.991
0.971
0.938
0.916
0.536
0.971
1.115
52
0.945
Enterprise value¥B
1.172
1.122
1.053
1.206
1.342
1.428
1.437
1.437
1.640
1.877
0.728
6.94%
5.44%
28
3.044
LT debt¥B
5.278
5.961
5.903
6.970
7.779
8.351
8.780
8.769
10.20
9.782
0.449
4.69%
7.16%
45
Revenue
¥3.100B
2.33%
1.00×
Cost of revenue
¥1.568B
2.48%
1.02×
Operating expenses
¥736.0M
2.22%
0.99×
Cash and investments
17.84%