0.938
Revenue¥B
3.087
3.123
3.153
3.327
3.424
3.500
3.680
3.751
3.824
3.882
0.964
2.55%
2.55%
30
6.62
Revenue growth%
28.95
27.02
29.43
27.16
27.63
28.94
31.86
34.83
37.82
40.56
16.07
34.83
29.19
7
15.68
Gross margin%
12.98
14.14
13.19
11.54
12.06
14.33
13.95
16.40
13.71
12.23
24.36
13.95
13.45
55
17.12
Operating margin%
13.24
11.20
12.00
9.51
9.70
6.94
3.99
6.12
7.13
9.00
12.96
6.94
9.26
10
23.72
Net margin%
13.89
12.44
12.71
15.71
16.47
18.22
20.34
20.85
19.48
16.84
14.16
19.48
16.65
60
30.30
P/E ratio (avg)x
15.94
14.78
13.92
13.32
12.88
11.09
10.13
9.172
9.139
8.867
32.51
9.172
11.98
79
29.75
EV/EBITx
8.241
8.678
8.447
8.284
8.748
10.03
10.55
12.07
13.12
14.57
20.80
12.07
9.390
64
13.13
FCF yield (avg)%
6.48
5.35
7.13
6.83
8.44
10.19
10.16
10.99
9.81
7.19
5.86
10.16
7.82
20
11.03
FCF margin%
13.61
15.67
16.35
17.82
14.95
15.55
14.31
11.96
13.30
12.00
14.63
13.30
14.63
92
1.694
FCF / Net incomex
0.992
1.065
1.073
1.190
1.177
1.169
1.144
1.131
1.159
1.170
0.703
1.159
1.151
47
23.48
ROIC%
23.71
24.27
25.53
28.37
28.10
30.05
30.90
32.53
33.91
31.16
23.92
31.16
29.21
76
15.80
Return on equity%
18.56
18.23
17.64
19.68
19.09
21.14
19.33
20.37
22.44
24.93
15.97
21.14
19.51
31
23.47
Return on assets%
19.49
20.70
22.00
20.29
18.71
17.15
19.21
21.34
18.97
21.95
14.61
19.21
19.89
7
1.41
EPS¥
1.01
1.07
1.06
1.17
1.17
1.06
1.13
1.05
1.15
1.24
1.45
1.15%
2.31%
—
15.87
EPS growth%
18.22
17.22
19.78
22.71
22.62
19.71
17.40
16.55
19.03
19.79
6.93
19.03
19.37
24
1.45
Bookvalue per sh¥
0.38
0.41
0.42
0.46
0.47
0.56
0.62
0.68
0.72
0.78
1.24
10.75%
7.50%
—
0.28
FCF per share¥
2.57
2.92
2.91
3.46
3.38
3.42
4.09
4.82
5.39
5.73
0.77
11.11%
9.88%
—
1.35
Dividend per sh¥
1.82
1.68
1.63
1.53
1.45
1.43
1.53
1.37
1.48
1.33
0.45
(1.59%)
(2.63%)
—
19.56
Div yield (avg)%
27.93
26.23
25.06
25.68
24.88
27.52
27.71
29.16
28.10
27.98
10.42
27.98
27.62
21
28.08
Payout ratio%
6.32
8.93
11.04
9.98
7.60
8.09
6.29
4.32
3.58
3.39
21.52
4.32
6.96
54
1.540
Shares (diluted)B
2.802
3.281
3.230
3.390
3.760
3.976
4.241
4.693
4.908
5.129
1.600
6.41%
7.72%
62
26.94
Buyback yield%
23.54
22.06
23.02
21.88
23.89
20.93
23.09
25.55
25.17
23.37
29.99
23.37
23.23
58
1.541
D/E ratiox
1.037
1.090
1.120
1.203
1.299
1.197
1.246
1.264
1.213
1.097
0.484
1.213
1.200
83
0.477
Enterprise value¥B
2.740
2.851
2.619
2.788
2.886
2.577
2.673
2.715
2.598
2.777
3.551
(0.77%)
(0.33%)
53
1.169
LT debt¥B
6.402
7.591
7.789
8.131
8.154
8.992
9.652
9.558
11.13
10.81
1.687
5.79%
6.90%
14
Revenue
¥3.882B
2.55%
1.00×
Cost of revenue
¥1.853B
1.98%
0.95×
Operating expenses
¥656.3M
3.50%
1.10×
Cash and investments
16.82%