1.273
Revenue¥B
1.038
1.112
1.183
1.295
1.428
1.552
1.651
1.775
1.959
2.113
1.386
8.15%
8.10%
28
22.59
Revenue growth%
26.54
28.19
27.88
27.86
30.61
30.30
29.58
32.54
30.64
32.09
15.45
30.64
29.94
15
26.43
Gross margin%
25.05
24.67
21.72
22.83
23.12
22.36
24.30
23.43
24.13
26.33
9.67
24.13
23.78
49
29.48
Operating margin%
31.65
32.65
34.97
37.43
39.27
36.44
34.29
34.13
32.55
29.90
2.03
34.13
34.21
92
2.48
Net margin%
11.62
14.06
16.69
17.42
18.97
19.54
21.06
19.57
22.12
22.08
6.37
21.06
19.26
29
14.07
P/E ratio (avg)x
14.77
13.18
12.09
11.26
11.10
9.571
10.11
10.35
9.566
10.21
28.18
10.11
10.73
71
32.26
EV/EBITx
13.83
14.09
13.35
12.37
12.91
14.03
15.75
15.58
15.22
16.15
11.52
15.58
14.06
91
3.54
FCF yield (avg)%
13.09
11.27
9.33
9.58
7.65
6.34
4.11
4.70
3.24
3.49
13.98
4.11
7.00
6
16.98
FCF margin%
24.39
25.09
25.24
24.20
26.31
23.65
24.22
26.21
26.45
28.50
18.68
26.21
25.16
50
0.495
FCF / Net incomex
1.110
1.238
1.218
1.246
1.257
1.289
1.153
1.133
1.036
0.924
0.281
1.133
1.185
33
11.66
ROIC%
18.35
16.65
15.80
16.60
15.46
17.08
15.11
16.86
16.75
19.12
17.07
16.86
16.70
40
25.57
Return on equity%
20.01
21.04
20.53
22.60
21.61
24.50
23.70
21.39
19.00
18.92
9.20
21.39
21.21
19
26.15
Return on assets%
12.61
10.85
10.12
7.26
9.47
9.87
11.38
8.99
9.63
6.88
15.04
9.63
9.75
57
0.07
EPS¥
0.28
0.29
0.31
0.33
0.35
0.30
0.29
0.28
0.26
0.29
0.08
(3.69%)
—
—
22.15
EPS growth%
23.59
24.63
24.83
25.80
24.57
23.11
22.60
22.22
24.90
23.84
18.35
23.11
24.21
43
0.18
Bookvalue per sh¥
0.28
0.27
0.27
0.30
0.30
0.32
0.36
0.40
0.42
0.45
0.42
8.91%
6.23%
—
0.21
FCF per share¥
0.32
0.35
0.34
0.34
0.35
0.38
0.42
0.44
0.49
0.58
0.14
10.70%
7.25%
—
0.12
Dividend per sh¥
0.66
0.59
0.58
0.57
0.61
0.63
0.61
0.55
0.54
0.52
0.24
(3.38%)
(2.03%)
—
22.78
Div yield (avg)%
30.10
31.08
29.42
29.41
32.33
29.64
30.58
32.81
30.93
32.63
21.50
30.93
30.75
62
21.55
Payout ratio%
2.33
2.08
1.53
2.33
1.14
3.80
4.56
2.26
4.75
6.92
10.78
4.56
2.33
24
1.552
Shares (diluted)B
2.305
2.271
2.339
2.529
2.471
2.618
2.823
3.328
3.155
3.410
1.622
6.65%
4.29%
30
12.51
Buyback yield%
21.82
21.15
22.39
24.46
21.66
19.75
22.57
25.20
22.75
23.98
14.52
22.75
22.48
58
1.021
D/E ratiox
0.397
0.414
0.385
0.395
0.405
0.405
0.398
0.403
0.352
0.333
1.021
0.398
0.398
68
1.892
Enterprise value¥B
0.951
1.009
0.927
0.853
0.877
0.923
0.860
0.815
0.865
0.891
0.963
0.33%
0.19%
68
1.651
LT debt¥B
0.466
0.440
0.454
0.437
0.469
0.448
0.456
0.407
0.414
0.446
2.126
(0.97%)
0.05%
66
Revenue
¥2.113B
8.10%
1.00×
Cost of revenue
¥1.126B
7.65%
0.96×
Operating expenses
¥446.2M
8.86%
1.07×
Cash and investments
18.52%