5.719
Revenue¥B
6.646
6.775
6.810
6.921
6.931
6.968
7.138
7.389
7.579
7.787
6.130
2.36%
1.68%
11
5.65
Revenue growth%
9.34
12.08
14.31
11.34
10.16
7.19
7.20
7.51
8.16
10.19
18.43
7.51
9.75
71
18.07
Gross margin%
21.90
24.05
25.12
23.23
23.27
25.89
25.81
24.28
22.99
22.70
26.72
24.28
23.66
45
4.23
Operating margin%
6.67
9.45
12.36
14.60
14.92
16.46
17.28
19.09
16.16
18.53
9.13
17.28
15.54
51
19.29
Net margin%
6.28
7.62
10.45
10.44
9.42
12.07
9.59
7.39
8.76
8.30
15.29
8.76
9.09
8
25.35
P/E ratio (avg)x
19.92
18.72
18.96
20.87
22.54
20.94
19.62
18.43
17.40
17.48
9.171
18.43
19.29
30
22.30
EV/EBITx
33.17
34.49
33.60
30.89
33.96
33.60
31.99
30.29
28.28
24.63
15.43
30.29
32.58
88
26.70
FCF yield (avg)%
0.40
0.40
1.44
0.40
0.40
0.40
0.92
0.40
3.34
5.46
23.11
0.92
0.40
27
19.56
FCF margin%
20.08
19.86
16.91
18.64
21.02
22.10
20.65
20.22
22.17
19.20
22.03
20.65
20.15
85
0.567
FCF / Net incomex
1.804
2.015
2.372
2.518
2.594
2.969
2.800
3.224
3.108
3.554
0.759
3.108
2.697
90
23.49
ROIC%
17.38
18.36
19.85
21.68
19.40
21.65
21.13
18.72
18.74
17.45
5.09
18.74
19.07
57
17.26
Return on equity%
5.43
7.32
5.71
8.54
9.30
10.25
7.32
7.31
4.82
2.10
5.83
7.31
7.31
82
7.23
Return on assets%
4.14
3.80
4.46
3.74
5.36
3.09
2.80
0.89
1.60
0.40
24.15
1.60
3.42
53
0.56
EPS¥
0.46
0.52
0.52
0.52
0.55
0.51
0.48
0.48
0.46
0.47
0.63
(3.33%)
(0.05%)
—
18.33
EPS growth%
12.60
14.35
13.80
16.46
17.25
17.80
15.76
16.45
18.51
18.32
11.77
17.80
16.45
91
0.70
Bookvalue per sh¥
1.51
1.53
1.50
1.60
1.63
1.56
1.73
1.92
1.93
2.01
0.30
4.27%
2.91%
—
1.53
FCF per share¥
1.03
1.13
1.12
1.21
1.15
1.27
1.36
1.33
1.29
1.29
1.19
2.19%
2.09%
—
0.84
Dividend per sh¥
0.26
0.26
0.29
0.31
0.31
0.33
0.36
0.39
0.39
0.34
0.73
2.28%
1.71%
—
8.07
Div yield (avg)%
23.46
25.04
25.95
28.13
29.20
26.88
25.69
25.20
25.44
24.11
8.73
25.44
25.57
89
9.34
Payout ratio%
28.35
27.40
24.48
25.08
24.90
23.25
22.84
22.68
24.83
22.64
19.17
22.84
24.65
6
3.228
Shares (diluted)B
3.730
4.021
4.046
3.838
4.186
4.923
5.535
6.087
6.014
6.069
3.205
7.71%
4.54%
6
9.98
Buyback yield%
17.24
17.88
16.12
17.68
15.12
16.71
18.26
17.36
19.41
17.38
3.38
17.38
17.37
10
0.886
D/E ratiox
1.031
1.075
1.051
1.091
1.237
1.249
1.212
1.261
1.205
1.110
0.173
1.212
1.158
17
1.420
Enterprise value¥B
12.65
12.60
14.33
16.00
15.12
16.69
19.23
19.72
21.99
24.89
2.387
10.48%
8.55%
64
4.168
LT debt¥B
8.315
9.062
9.372
9.242
8.729
7.863
8.005
8.738
7.958
8.245
1.574
(1.14%)
0.17%
25
Revenue
¥7.787B
1.68%
1.00×
Cost of revenue
¥4.673B
1.95%
1.03×
Operating expenses
¥1.510B
1.37%
0.97×
Cash and investments
18.47%