1.600
Revenue¥B
2.106
2.160
2.221
2.309
2.343
2.380
2.502
2.598
2.724
2.875
1.732
4.17%
3.63%
79
15.00
Revenue growth%
18.42
17.13
19.85
18.00
20.42
21.52
18.98
19.87
21.30
19.60
7.03
19.87
19.72
62
16.88
Gross margin%
10.95
11.64
8.68
6.51
4.46
5.93
6.11
7.69
4.73
1.98
16.79
5.93
6.31
14
7.74
Operating margin%
27.84
29.40
29.07
30.48
28.03
26.22
25.57
23.60
26.53
23.67
28.54
25.57
27.18
29
20.35
Net margin%
7.63
10.32
9.30
9.54
11.65
11.81
14.61
16.36
18.66
19.37
9.19
16.36
11.73
8
23.71
P/E ratio (avg)x
30.96
32.58
35.73
36.36
39.54
46.89
55.17
58.32
57.02
54.29
26.67
55.17
43.22
80
23.58
EV/EBITx
37.69
42.40
44.56
42.29
46.36
50.58
48.05
53.39
53.75
60.13
7.580
53.39
47.20
7
23.34
FCF yield (avg)%
20.53
21.45
20.25
20.04
19.38
16.67
17.36
17.31
18.83
16.15
29.19
17.31
19.11
86
18.86
FCF margin%
16.69
13.84
16.62
16.03
14.45
16.09
16.44
17.67
19.77
19.49
26.29
17.67
16.53
11
0.304
FCF / Net incomex
1.253
1.328
1.181
1.205
1.205
1.352
1.408
1.458
1.435
1.564
1.190
1.435
1.340
64
14.10
ROIC%
13.27
15.84
18.78
18.00
20.92
22.05
22.08
24.81
27.00
27.53
21.22
24.81
21.48
12
12.30
Return on equity%
12.91
11.13
12.35
14.26
15.09
17.68
19.06
18.28
17.23
16.85
13.01
17.68
15.97
16
2.38
Return on assets%
1.85
4.07
1.11
3.80
5.68
4.59
1.96
3.74
3.96
1.16
20.44
3.74
3.77
32
0.28
EPS¥
0.57
0.51
0.51
0.48
0.46
0.44
0.43
0.46
0.42
0.48
0.29
0.45%
(0.79%)
—
19.86
EPS growth%
26.02
25.82
22.95
22.97
23.13
23.81
21.87
24.33
21.56
23.24
29.93
23.24
23.19
77
0.53
Bookvalue per sh¥
0.63
0.63
0.65
0.72
0.79
0.84
0.99
1.05
1.19
1.18
0.14
8.42%
6.05%
—
0.55
FCF per share¥
0.39
0.36
0.31
0.29
0.30
0.28
0.26
0.22
0.23
0.22
0.73
(6.32%)
(5.68%)
—
0.74
Dividend per sh¥
1.04
1.07
1.18
1.22
1.33
1.40
1.33
1.48
1.45
1.45
0.18
1.69%
5.12%
—
4.80
Div yield (avg)%
5.68
2.74
1.21
1.53
1.67
0.40
2.10
3.06
4.76
6.31
9.02
3.06
2.42
89
12.75
Payout ratio%
17.72
15.89
13.60
16.18
15.82
15.09
17.80
19.02
18.89
21.14
4.49
18.89
16.95
36
1.682
Shares (diluted)B
2.370
2.592
2.554
2.784
2.745
3.123
3.499
3.930
3.817
3.742
1.729
6.40%
5.81%
74
24.33
Buyback yield%
1.90
4.43
2.40
0.40
2.58
1.90
2.53
1.43
0.40
2.35
21.76
1.90
2.13
12
0.158
D/E ratiox
1.046
1.025
1.015
1.117
1.069
1.064
1.159
1.201
1.320
1.319
1.542
1.201
1.093
64
1.479
Enterprise value¥B
1.146
1.224
1.359
1.571
1.751
1.694
1.662
1.582
1.784
1.983
0.769
2.52%
6.40%
66
1.668
LT debt¥B
0.717
0.785
0.910
0.938
1.044
1.017
0.978
0.985
1.087
1.137
1.410
1.73%
4.26%
50
Revenue
¥2.875B
3.63%
1.00×
Cost of revenue
¥1.672B
3.76%
1.01×
Operating expenses
¥434.6M
2.48%
0.89×
Cash and investments
17.96%