2.066
Revenue¥B
1.971
2.056
2.077
2.157
2.207
2.264
2.302
2.426
2.502
2.559
2.191
3.01%
2.97%
80
27.25
Revenue growth%
15.79
17.80
17.94
15.34
13.95
14.10
11.96
12.70
10.15
8.47
3.35
11.96
14.02
64
4.34
Gross margin%
2.57
5.42
4.10
1.76
2.03
3.81
2.71
4.74
3.36
5.86
18.67
3.81
3.59
55
3.68
Operating margin%
10.16
7.97
10.34
8.02
9.55
8.13
8.22
5.79
7.96
5.83
6.79
7.96
8.08
49
24.34
Net margin%
4.54
7.47
10.42
8.55
6.09
8.79
5.82
8.49
7.88
4.88
3.54
7.88
7.67
60
16.95
P/E ratio (avg)x
38.21
44.78
48.64
47.23
51.10
57.36
55.50
65.47
64.29
73.62
15.76
64.29
53.30
17
14.48
EV/EBITx
16.54
16.58
17.34
18.14
17.43
15.28
16.58
14.60
15.16
15.39
12.30
15.28
16.56
17
4.33
FCF yield (avg)%
8.77
10.04
7.41
7.23
10.15
7.51
9.17
9.12
6.62
4.94
16.86
7.51
8.14
52
17.86
FCF margin%
2.59
2.59
5.44
6.46
8.20
8.57
11.36
9.84
9.94
12.52
21.74
9.94
8.39
95
0.804
FCF / Net incomex
1.228
1.100
1.017
1.094
1.026
1.022
1.116
0.974
1.036
0.986
1.253
1.022
1.031
21
10.02
ROIC%
19.65
17.44
19.55
21.98
19.19
20.19
17.53
16.51
17.32
20.10
22.55
17.53
19.37
62
9.74
Return on equity%
19.48
19.12
18.78
16.39
14.32
12.76
15.76
17.53
19.38
20.20
29.89
17.53
18.15
73
4.86
Return on assets%
11.08
10.74
11.81
9.02
10.36
11.15
12.28
13.71
12.68
11.54
4.38
12.28
11.34
82
0.30
EPS¥
0.55
0.54
0.58
0.57
0.59
0.55
0.55
0.56
0.55
0.53
0.33
(1.86%)
(0.97%)
—
15.71
EPS growth%
21.28
18.60
21.09
18.42
15.90
15.53
15.83
17.68
16.92
17.68
2.40
16.92
17.68
75
0.22
Bookvalue per sh¥
0.33
0.29
0.31
0.29
0.30
0.32
0.33
0.29
0.26
0.24
0.81
(4.41%)
(4.57%)
—
0.73
FCF per share¥
0.82
0.87
0.87
0.95
1.07
1.13
1.16
1.30
1.25
1.19
0.62
2.25%
3.31%
—
0.32
Dividend per sh¥
0.91
1.08
1.18
1.32
1.30
1.27
1.34
1.43
1.54
1.69
0.58
5.34%
6.99%
—
20.86
Div yield (avg)%
29.78
28.17
30.96
33.68
31.78
29.87
31.75
33.63
35.77
35.28
6.34
33.63
31.76
8
9.36
Payout ratio%
19.03
20.05
21.65
22.86
21.46
20.03
17.05
19.96
18.30
18.75
24.39
18.75
20.00
46
1.498
Shares (diluted)B
2.203
2.312
2.336
2.287
2.454
2.462
2.736
2.789
2.868
2.752
1.555
2.32%
2.95%
43
10.09
Buyback yield%
6.57
8.51
9.03
8.00
8.46
11.10
8.73
9.34
10.95
8.86
22.57
9.34
8.80
46
1.189
D/E ratiox
1.329
1.358
1.278
1.310
1.186
1.295
1.191
1.123
1.083
1.177
1.650
1.177
1.234
57
1.610
Enterprise value¥B
1.948
2.101
2.273
2.251
2.320
2.047
1.886
2.083
2.017
1.942
1.983
(3.49%)
0.03%
52
2.043
LT debt¥B
3.102
3.383
3.555
3.395
3.435
3.138
3.333
3.590
3.814
3.679
1.724
1.38%
1.73%
19
Revenue
¥2.559B
2.97%
1.00×
Cost of revenue
¥1.545B
2.88%
0.99×
Operating expenses
¥356.7M
3.23%
1.03×
Cash and investments
18.89%