1.918
Revenue¥B
1.526
1.611
1.740
1.851
2.029
2.138
2.269
2.472
2.627
2.803
1.964
6.68%
7.11%
31
11.43
Revenue growth%
17.79
20.19
21.64
20.26
21.96
21.69
20.89
20.12
20.31
18.98
20.61
20.31
20.29
37
2.75
Gross margin%
13.94
11.64
13.43
15.81
18.51
17.73
17.73
18.70
21.23
19.22
16.22
18.70
17.73
87
25.77
Operating margin%
33.40
32.15
33.23
31.17
31.69
30.44
29.28
27.76
27.70
30.18
27.63
29.28
30.81
91
6.78
Net margin%
3.55
1.89
3.37
1.39
0.40
0.40
3.37
1.61
4.50
7.03
28.78
3.37
2.63
44
31.66
P/E ratio (avg)x
15.78
15.23
16.87
19.41
18.22
17.39
18.02
17.42
16.49
17.54
18.86
17.42
17.40
17
33.34
EV/EBITx
31.93
29.99
31.66
34.26
32.82
32.88
31.88
29.13
27.11
25.29
28.73
29.13
31.77
91
22.35
FCF yield (avg)%
9.91
9.27
8.75
11.22
10.46
11.50
8.87
6.61
6.72
7.94
19.11
7.94
9.07
41
5.25
FCF margin%
10.42
10.24
13.10
14.05
16.79
18.33
20.56
21.16
18.73
16.57
28.56
18.73
16.68
18
1.108
FCF / Net incomex
0.328
0.376
0.373
0.424
0.458
0.487
0.456
0.522
0.490
0.462
0.612
0.487
0.457
78
23.37
ROIC%
27.62
26.75
29.59
27.66
25.64
23.22
20.84
23.14
23.48
26.08
9.60
23.22
25.86
14
21.54
Return on equity%
9.65
12.45
15.27
12.49
13.12
13.15
10.71
12.14
10.71
12.69
12.89
12.14
12.47
53
6.56
Return on assets%
9.66
9.27
9.47
8.98
10.21
12.61
15.18
18.10
20.32
21.92
29.31
18.10
11.41
68
4.69
EPS¥
10.60
10.79
10.49
10.25
12.01
11.35
12.39
12.05
13.66
14.77
4.96
4.23%
3.23%
—
23.81
EPS growth%
6.69
4.60
4.21
3.53
3.31
2.05
4.70
7.26
6.33
4.18
7.20
4.70
4.40
83
2.72
Bookvalue per sh¥
7.91
7.57
7.55
7.18
6.28
5.54
5.75
6.35
5.80
5.50
4.25
(2.61%)
(3.87%)
—
4.31
FCF per share¥
8.52
8.46
9.06
8.62
7.94
7.79
7.54
8.61
8.05
7.37
2.13
(1.50%)
(1.24%)
—
7.21
Dividend per sh¥
4.72
4.75
4.74
4.40
4.91
5.23
5.17
4.80
4.37
4.11
3.93
(3.49%)
(2.25%)
—
21.39
Div yield (avg)%
10.55
9.95
12.20
9.27
8.97
6.52
6.62
9.35
9.59
9.23
27.42
9.23
9.31
81
27.53
Payout ratio%
8.42
7.92
7.23
5.77
5.72
4.60
7.34
9.45
11.74
9.39
8.34
9.39
7.63
91
521.9
Shares (diluted)M
611.5
645.3
656.9
688.9
782.0
759.8
696.4
648.4
695.6
717.9
521.8
(1.69%)
1.81%
29
24.57
Buyback yield%
16.46
17.70
20.62
20.58
20.58
23.41
25.53
25.66
28.59
25.60
9.12
25.60
22.02
63
0.872
D/E ratiox
1.409
1.341
1.219
1.178
1.092
1.170
1.131
1.276
1.185
1.189
0.840
1.185
1.187
79
2.971
Enterprise value¥B
3.210
3.141
3.153
2.943
2.631
2.290
2.410
2.178
2.356
2.147
2.138
(3.99%)
(3.91%)
41
3.646
LT debt¥B
0.713
0.830
0.799
0.943
0.908
0.989
1.093
1.161
1.230
1.349
2.404
8.25%
8.32%
73
Revenue
¥2.803B
7.11%
1.00×
Cost of revenue
¥1.873B
7.17%
1.01×
Operating expenses
¥299.7M
6.70%
0.96×
Cash and investments
17.44%