0.772
Revenue¥B
0.928
0.979
1.046
1.089
1.182
1.261
1.349
1.424
1.497
1.626
0.796
6.59%
6.28%
40
17.50
Revenue growth%
23.12
23.83
22.55
24.30
21.96
21.25
20.17
17.59
17.13
15.17
13.73
17.59
21.60
32
7.96
Gross margin%
22.99
25.20
27.95
27.63
27.85
26.36
26.90
24.69
23.53
25.58
20.28
25.58
25.97
48
8.63
Operating margin%
12.50
12.74
14.19
17.15
15.25
16.22
15.12
12.80
13.94
13.70
28.85
13.94
14.06
78
16.27
Net margin%
13.35
15.21
17.42
17.25
18.94
16.94
15.80
14.98
13.03
15.87
5.28
15.80
15.83
88
6.255
P/E ratio (avg)x
63.95
65.17
75.52
87.45
88.31
87.60
88.82
96.66
93.29
94.34
12.60
93.29
87.96
30
14.79
EV/EBITx
51.98
51.92
52.50
58.04
58.65
67.45
71.50
81.78
77.91
78.39
26.62
77.91
63.05
18
10.12
FCF yield (avg)%
13.56
12.74
14.46
14.76
14.58
13.31
11.70
11.07
9.35
7.72
8.29
11.07
13.02
53
3.24
FCF margin%
31.28
31.26
30.52
29.67
30.73
27.75
28.69
30.98
30.41
31.35
16.10
30.41
30.63
54
0.446
FCF / Net incomex
1.157
1.200
1.248
1.319
1.311
1.337
1.330
1.383
1.601
1.773
0.928
1.383
1.324
78
29.70
ROIC%
4.01
4.16
5.83
5.94
5.67
6.58
8.74
11.17
9.50
7.89
24.27
8.74
6.26
50
12.06
Return on equity%
15.48
16.49
18.50
20.97
20.05
20.60
22.09
20.32
19.10
16.92
23.17
20.32
19.57
46
5.44
Return on assets%
13.15
13.52
15.59
17.39
18.48
20.13
18.89
19.37
18.24
19.14
23.50
19.14
18.36
33
0.19
EPS¥
0.54
0.60
0.57
0.54
0.55
0.53
0.58
0.57
0.59
0.59
0.20
1.45%
1.24%
—
6.84
EPS growth%
13.75
16.75
13.77
13.62
14.89
16.32
19.09
19.60
17.12
17.48
3.79
17.48
16.53
79
0.63
Bookvalue per sh¥
0.43
0.40
0.44
0.48
0.52
0.56
0.50
0.51
0.47
0.43
0.35
(3.65%)
(0.70%)
—
0.10
FCF per share¥
0.24
0.23
0.24
0.23
0.24
0.23
0.20
0.20
0.21
0.19
0.37
(5.12%)
(2.95%)
—
0.35
Dividend per sh¥
0.39
0.45
0.52
0.51
0.49
0.49
0.55
0.60
0.66
0.76
0.68
8.97%
7.97%
—
15.85
Div yield (avg)%
9.26
12.14
13.49
13.75
12.69
11.93
11.57
13.89
16.04
16.77
12.19
13.89
13.09
93
9.99
Payout ratio%
26.44
26.08
25.73
23.21
21.09
20.41
19.87
20.73
23.14
24.55
29.87
20.73
23.17
46
810.6
Shares (diluted)M
644.5
608.5
524.8
483.3
452.5
427.0
379.6
391.0
332.3
352.7
827.5
(4.86%)
(5.50%)
42
20.91
Buyback yield%
21.95
20.77
19.96
18.04
15.73
16.04
18.34
20.00
22.39
22.89
6.36
20.00
19.98
7
0.946
D/E ratiox
0.799
0.742
0.800
0.781
0.827
0.706
0.617
0.666
0.642
0.585
0.361
0.642
0.724
83
1.557
Enterprise value¥B
1.800
1.933
1.751
1.611
1.657
1.800
1.954
2.009
1.896
2.046
0.341
4.30%
2.40%
20
0.825
LT debt¥B
0.858
0.915
0.979
0.844
0.732
0.652
0.603
0.542
0.583
0.522
1.885
(6.54%)
(5.94%)
69
Revenue
¥1.626B
6.28%
1.00×
Cost of revenue
¥1.015B
6.63%
1.03×
Operating expenses
¥217.4M
4.95%
0.88×
Cash and investments
15.23%