2.187
Revenue¥B
1.775
1.895
1.981
2.055
2.181
2.321
2.468
2.618
2.832
3.027
2.363
6.78%
5.99%
89
3.83
Revenue growth%
21.47
22.78
21.88
24.53
23.43
20.78
19.03
16.88
19.49
19.17
23.23
19.17
21.13
8
2.65
Gross margin%
18.36
21.17
23.04
24.20
23.54
21.72
24.29
23.16
23.18
24.84
25.41
23.18
23.17
28
11.39
Operating margin%
8.02
9.47
8.79
9.49
7.88
7.84
7.37
7.41
8.09
6.29
28.83
7.41
7.95
83
27.68
Net margin%
17.27
17.92
18.42
18.60
16.89
15.91
17.66
15.17
17.52
16.91
24.61
16.91
17.39
39
17.23
P/E ratio (avg)x
17.99
17.46
17.97
17.88
19.86
18.72
19.85
21.87
22.34
25.17
13.85
21.87
19.29
22
26.73
EV/EBITx
11.58
12.22
11.36
11.83
11.87
12.46
13.65
14.55
12.98
11.20
30.58
12.98
12.04
83
10.29
FCF yield (avg)%
15.73
17.26
14.36
12.97
13.95
12.61
11.86
11.86
12.53
11.93
25.41
11.93
12.79
7
21.44
FCF margin%
35.05
32.76
33.99
33.46
35.13
32.77
31.71
31.45
33.34
30.85
3.66
31.71
33.06
29
1.609
FCF / Net incomex
1.771
1.766
2.117
2.538
2.788
2.734
3.270
3.405
3.507
3.649
1.636
3.405
2.761
22
10.97
ROIC%
9.29
9.78
8.43
8.70
10.57
9.35
9.57
10.78
10.43
11.61
6.45
10.43
9.68
94
15.21
Return on equity%
16.56
14.68
12.03
9.74
12.23
10.11
10.68
11.62
14.20
13.53
21.27
11.62
12.13
27
4.74
Return on assets%
24.96
26.32
25.12
22.63
25.24
25.58
28.16
27.96
26.37
26.26
29.05
26.37
25.92
31
0.70
EPS¥
0.37
0.40
0.45
0.45
0.41
0.46
0.48
0.50
0.52
0.54
0.72
5.78%
4.82%
—
16.99
EPS growth%
3.57
5.38
4.50
7.09
9.97
9.82
10.94
13.50
10.61
12.85
24.21
10.94
9.89
53
0.73
Bookvalue per sh¥
1.05
1.02
1.04
1.06
1.02
1.11
1.27
1.40
1.62
1.90
0.85
13.17%
7.78%
—
1.16
FCF per share¥
0.77
0.76
0.65
0.63
0.68
0.69
0.62
0.60
0.61
0.63
1.01
(1.50%)
(1.53%)
—
0.94
Dividend per sh¥
0.63
0.69
0.76
0.76
0.76
0.76
0.68
0.65
0.69
0.68
0.27
(2.12%)
(0.46%)
—
27.94
Div yield (avg)%
19.87
18.43
15.43
16.63
18.39
20.59
20.82
18.66
17.25
16.61
12.90
18.66
18.41
26
19.92
Payout ratio%
30.81
31.24
30.43
32.95
34.49
35.60
35.69
34.00
32.26
34.79
13.97
34.79
33.48
54
1.069
Shares (diluted)B
0.859
0.744
0.655
0.682
0.650
0.689
0.698
0.680
0.680
0.718
1.061
2.00%
(1.39%)
32
14.19
Buyback yield%
23.68
24.07
21.80
21.30
20.43
17.59
18.79
20.31
22.49
23.56
21.79
20.31
21.55
55
1.240
D/E ratiox
1.229
1.272
1.191
1.237
1.149
1.022
0.991
1.096
1.019
1.089
0.268
1.022
1.122
92
2.830
Enterprise value¥B
2.150
2.311
2.556
2.518
2.601
2.778
2.909
2.655
2.851
3.051
0.304
3.24%
4.49%
12
0.223
LT debt¥B
1.913
2.062
2.292
2.041
2.137
1.870
1.957
1.900
2.109
2.202
2.571
0.60%
2.35%
23
Revenue
¥3.027B
5.99%
1.00×
Cost of revenue
¥1.990B
6.17%
1.02×
Operating expenses
¥315.4M
6.19%
1.02×
Cash and investments
15.76%