0.780
Revenue¥B
1.266
1.390
1.468
1.559
1.641
1.729
1.887
2.002
2.141
2.250
0.820
6.52%
6.85%
70
7.04
Revenue growth%
7.26
10.19
11.13
10.22
12.49
9.93
7.19
6.29
4.12
4.91
10.37
6.29
8.59
94
5.86
Gross margin%
13.07
14.99
15.43
15.98
17.57
18.30
16.88
17.23
15.78
14.70
18.90
16.88
15.88
92
25.91
Operating margin%
0.40
2.38
0.40
0.40
1.49
2.33
4.75
7.36
4.53
3.80
12.51
4.53
2.35
81
26.30
Net margin%
19.40
18.36
19.85
19.72
21.49
20.17
22.37
22.15
21.32
23.97
3.11
22.15
20.75
41
35.80
P/E ratio (avg)x
37.25
40.33
41.43
38.16
36.27
35.55
33.09
37.07
42.04
42.27
14.52
37.07
37.70
35
30.25
EV/EBITx
43.48
50.57
51.69
60.02
66.24
70.98
78.33
87.64
90.57
92.59
12.14
87.64
68.61
52
28.96
FCF yield (avg)%
17.31
14.80
17.19
17.52
20.17
22.02
24.03
22.10
24.93
25.67
21.82
24.03
21.09
51
12.26
FCF margin%
13.46
14.53
16.45
14.31
13.89
11.71
9.88
9.31
12.17
14.25
26.50
11.71
13.68
18
1.540
FCF / Net incomex
1.104
1.234
1.468
1.643
1.727
1.717
1.825
2.195
2.504
2.664
1.147
2.195
1.722
26
29.88
ROIC%
5.81
5.56
4.87
3.73
1.22
0.40
0.40
0.40
1.56
0.40
10.48
0.40
1.39
30
10.53
Return on equity%
35.21
35.69
32.75
34.71
36.52
35.06
34.36
33.98
32.41
31.21
16.58
33.98
34.53
85
18.37
Return on assets%
20.34
19.92
20.88
19.02
19.46
17.12
16.33
18.98
16.84
17.18
11.04
17.12
19.00
17
1.10
EPS¥
1.53
1.72
1.90
2.08
2.00
2.12
2.37
2.36
2.29
2.20
1.20
1.86%
4.61%
—
22.47
EPS growth%
14.42
15.74
17.20
18.93
18.66
16.52
15.84
15.56
18.46
19.48
22.99
16.52
16.86
21
1.20
Bookvalue per sh¥
1.30
1.22
1.24
1.40
1.50
1.47
1.67
1.77
1.85
1.92
0.37
5.06%
4.07%
—
0.45
FCF per share¥
0.99
0.99
0.92
0.97
0.97
1.02
0.91
0.92
0.96
1.01
0.90
0.70%
0.10%
—
0.40
Dividend per sh¥
0.61
0.67
0.69
0.77
0.75
0.74
0.80
0.85
0.97
0.93
1.01
4.30%
5.04%
—
5.35
Div yield (avg)%
4.41
6.62
3.82
5.07
2.97
5.08
5.21
2.23
0.95
0.40
28.52
2.23
4.11
66
14.07
Payout ratio%
12.62
15.39
13.96
15.11
17.42
16.46
18.15
16.53
14.36
15.40
23.30
16.46
15.39
68
0.434
Shares (diluted)B
0.643
0.730
0.818
0.875
0.940
1.001
1.171
1.160
1.183
1.232
0.443
5.57%
8.46%
94
23.67
Buyback yield%
7.01
4.10
4.88
2.80
3.30
4.67
4.92
2.41
4.56
1.81
10.91
4.56
4.33
75
1.601
D/E ratiox
0.297
0.292
0.294
0.284
0.310
0.302
0.291
0.327
0.331
0.354
0.757
0.327
0.299
31
1.258
Enterprise value¥B
1.625
1.547
1.726
1.923
1.881
1.784
1.832
1.860
2.129
2.229
0.675
3.45%
3.89%
36
0.135
LT debt¥B
0.845
0.884
0.827
0.952
0.928
1.022
1.065
1.040
1.113
1.037
0.146
2.25%
1.42%
43
Revenue
¥2.250B
6.85%
1.00×
Cost of revenue
¥1.575B
6.85%
1.00×
Operating expenses
¥512.4M
7.42%
1.06×
Cash and investments
17.20%