1.307
Revenue¥B
2.299
2.480
2.606
2.811
2.980
3.242
3.451
3.720
4.035
4.292
1.388
7.56%
7.06%
28
5.59
Revenue growth%
16.12
16.66
16.64
19.17
16.45
17.77
19.67
18.46
16.06
16.15
27.53
17.77
16.65
25
24.62
Gross margin%
13.32
12.09
11.70
11.04
12.71
11.64
12.57
13.01
12.57
9.63
15.49
12.57
12.33
19
27.55
Operating margin%
12.06
13.74
14.33
14.13
11.29
12.40
13.69
11.89
9.22
6.54
8.64
11.89
12.23
50
2.82
Net margin%
2.81
0.92
0.40
1.77
0.50
0.40
1.36
1.92
0.40
0.40
4.99
0.40
0.71
56
32.49
P/E ratio (avg)x
21.21
23.94
22.79
21.22
22.91
23.81
26.15
26.47
27.39
28.32
26.37
26.47
23.88
66
12.92
EV/EBITx
19.67
19.86
21.72
20.73
21.63
20.03
19.09
17.10
17.47
17.89
33.59
17.89
19.77
60
14.61
FCF yield (avg)%
10.64
12.13
12.04
11.58
9.39
8.98
6.30
7.56
7.76
4.79
25.68
7.56
9.18
16
8.48
FCF margin%
19.22
21.30
18.97
18.58
18.15
20.49
19.38
19.13
21.23
23.92
10.02
20.49
19.30
84
1.666
FCF / Net incomex
1.470
1.685
1.900
2.107
2.083
2.154
2.262
2.344
2.671
2.953
1.459
2.344
2.131
26
20.66
ROIC%
5.25
3.75
2.84
2.53
0.58
0.40
1.73
0.40
0.40
1.52
28.56
0.40
1.63
48
10.89
Return on equity%
8.81
10.49
9.53
7.46
6.11
5.48
6.43
5.96
3.27
5.36
7.17
5.48
6.27
33
6.97
Return on assets%
13.63
11.82
11.27
8.47
10.23
7.30
5.08
5.40
5.30
5.35
11.84
5.35
7.88
36
1.74
EPS¥
1.27
1.49
1.46
1.49
1.67
1.71
1.89
1.86
1.85
1.89
1.83
2.53%
4.15%
—
5.70
EPS growth%
31.47
32.71
32.44
29.63
27.04
29.96
29.75
28.39
26.70
27.97
15.51
28.39
29.69
61
1.58
Bookvalue per sh¥
1.11
1.08
1.02
1.05
1.22
1.43
1.67
1.94
1.91
1.90
0.77
9.35%
5.98%
—
1.63
FCF per share¥
1.51
1.50
1.47
1.61
1.79
1.59
1.46
1.51
1.51
1.69
2.05
(1.06%)
1.73%
—
1.96
Dividend per sh¥
0.77
0.70
0.68
0.61
0.55
0.50
0.50
0.46
0.47
0.45
0.35
(3.91%)
(6.54%)
—
24.50
Div yield (avg)%
18.61
20.61
19.95
22.11
19.57
22.41
22.64
20.40
19.91
22.04
16.07
22.04
20.51
32
9.70
Payout ratio%
3.33
2.72
1.52
2.19
2.35
0.85
3.42
6.00
4.90
6.02
21.53
4.90
3.03
46
0.581
Shares (diluted)B
0.829
0.851
0.868
0.927
0.935
1.014
1.104
1.035
0.964
0.977
0.605
0.89%
2.72%
84
15.87
Buyback yield%
11.65
9.84
10.10
9.35
9.07
6.87
9.84
7.88
5.06
2.35
7.40
6.87
9.21
81
0.610
D/E ratiox
1.717
1.824
1.747
1.770
1.856
1.907
1.754
1.800
1.747
1.727
1.587
1.754
1.762
34
1.726
Enterprise value¥B
2.943
3.086
3.001
3.019
2.790
3.092
3.176
3.124
3.087
3.197
1.541
2.76%
1.34%
8
0.388
LT debt¥B
1.196
1.231
1.292
1.530
1.716
1.905
1.980
1.928
2.132
2.134
1.676
4.46%
6.31%
83
Revenue
¥4.292B
7.06%
1.00×
Cost of revenue
¥3.004B
7.06%
1.00×
Operating expenses
¥910.4M
7.46%
1.04×
Goodwill & intangibles
16.88%
Cash and investments
16.24%