0.658
Revenue¥B
1.002
1.016
1.041
1.083
1.104
1.117
1.170
1.209
1.241
1.307
0.716
3.44%
3.08%
39
21.65
Revenue growth%
8.28
8.18
9.93
8.44
6.39
6.61
7.85
8.62
9.89
10.12
21.59
8.62
8.36
41
14.28
Gross margin%
14.09
14.80
13.66
16.41
18.33
16.72
15.22
13.87
15.33
15.56
13.89
15.33
15.27
56
17.77
Operating margin%
7.02
9.89
8.29
11.09
9.87
6.96
9.65
9.55
8.49
6.96
16.61
8.49
9.02
37
22.16
Net margin%
2.71
4.47
3.12
4.78
4.99
5.14
2.90
3.18
3.00
2.88
20.97
3.00
3.15
85
8.413
P/E ratio (avg)x
34.63
37.29
34.83
37.16
35.85
32.06
31.24
29.28
28.63
29.79
6.558
29.79
33.34
28
25.92
EV/EBITx
50.47
50.15
47.34
50.22
56.43
63.19
69.05
64.85
61.95
67.79
6.928
64.85
59.19
30
14.55
FCF yield (avg)%
10.39
9.88
7.74
6.18
8.00
8.14
10.40
13.33
11.50
10.96
19.71
10.96
10.14
22
25.69
FCF margin%
8.82
11.50
14.37
14.48
13.40
11.54
11.52
9.47
7.95
7.80
17.08
9.47
11.51
32
0.856
FCF / Net incomex
1.903
2.087
2.427
2.700
2.845
2.942
3.071
3.477
3.891
3.955
0.726
3.477
2.894
60
19.66
ROIC%
21.52
19.87
16.90
14.92
12.18
12.60
15.21
17.90
18.03
20.65
9.22
17.90
17.40
82
17.89
Return on equity%
22.21
22.42
24.59
22.83
23.72
23.23
21.47
20.65
21.30
20.45
26.82
21.30
22.31
69
11.49
Return on assets%
19.61
19.84
20.56
22.32
19.62
21.28
19.20
19.00
19.79
20.67
7.99
19.79
19.81
13
0.23
EPS¥
0.53
0.52
0.61
0.73
0.82
0.83
0.95
1.01
1.06
1.11
0.24
6.10%
8.62%
—
19.41
EPS growth%
23.56
24.25
24.88
25.01
26.32
26.48
28.97
27.83
30.37
29.13
11.25
28.97
26.40
70
0.68
Bookvalue per sh¥
1.05
1.02
1.16
1.16
1.31
1.24
1.20
1.36
1.53
1.69
0.98
5.23%
4.62%
—
0.35
FCF per share¥
0.33
0.34
0.32
0.30
0.29
0.30
0.31
0.28
0.27
0.25
0.84
(2.50%)
(2.54%)
—
0.85
Dividend per sh¥
0.75
0.71
0.77
0.73
0.74
0.66
0.72
0.67
0.68
0.60
0.27
(4.07%)
(3.42%)
—
28.62
Div yield (avg)%
7.78
5.58
7.78
10.68
13.29
11.68
12.23
14.74
17.02
18.58
20.53
14.74
11.95
77
21.42
Payout ratio%
10.06
12.94
12.78
13.71
16.16
16.53
16.16
16.92
15.04
15.15
14.27
16.16
15.09
51
0.894
Shares (diluted)B
1.282
1.423
1.689
1.983
2.099
2.103
2.309
2.305
2.559
2.496
0.910
3.53%
7.42%
23
25.22
Buyback yield%
25.36
26.93
25.72
26.25
26.54
26.99
26.84
26.11
24.91
23.75
20.56
26.11
26.18
51
0.814
D/E ratiox
1.635
1.678
1.569
1.757
1.972
2.173
2.175
2.134
2.259
2.382
0.404
2.175
2.053
32
0.190
Enterprise value¥B
1.026
1.169
1.300
1.534
1.753
1.836
2.068
2.458
2.842
2.855
0.567
10.24%
12.36%
93
817.3
LT debt¥M
641.1
692.4
681.9
768.9
749.2
786.7
825.7
761.7
863.3
939.3
79.56
4.63%
4.76%
29
Revenue
¥1.307B
3.08%
1.00×
Cost of revenue
¥753.6M
3.14%
1.01×
Operating expenses
¥251.6M
3.30%
1.02×
Cash and investments
15.08%