1.223
Revenue¥B
5.087
5.081
5.100
5.098
5.238
5.248
5.256
5.366
5.442
5.603
1.334
1.36%
1.16%
34
10.56
Revenue growth%
21.55
22.48
21.27
22.53
22.88
21.01
18.68
20.09
22.25
19.94
5.56
20.09
21.41
31
23.33
Gross margin%
23.47
21.36
23.48
22.84
20.98
19.63
17.69
15.00
14.93
12.73
3.02
15.00
20.31
62
11.37
Operating margin%
8.66
9.08
9.02
11.22
8.40
11.38
9.58
11.91
12.14
11.73
22.50
11.73
10.40
35
7.15
Net margin%
2.33
1.84
4.20
3.50
2.23
0.40
1.08
0.40
1.02
0.40
28.17
0.40
1.46
57
14.29
P/E ratio (avg)x
32.88
37.33
41.82
40.46
43.76
51.80
59.11
60.64
58.11
64.38
8.549
59.11
47.78
84
23.86
EV/EBITx
18.08
21.21
22.74
26.15
26.23
30.93
35.84
37.61
43.59
43.87
31.11
37.61
28.58
46
21.88
FCF yield (avg)%
19.56
17.93
15.89
16.84
17.96
15.58
17.10
17.50
18.13
16.80
5.23
17.10
17.30
13
9.03
FCF margin%
21.14
22.93
24.69
24.03
21.46
19.24
19.02
17.31
15.46
18.04
9.65
18.04
20.19
12
0.374
FCF / Net incomex
0.793
0.814
0.731
0.793
0.876
0.891
0.989
1.037
1.085
0.990
1.318
0.990
0.883
44
15.60
ROIC%
20.21
18.32
19.52
19.69
21.05
18.22
15.80
16.27
16.69
14.25
14.29
16.27
18.27
32
26.02
Return on equity%
23.11
21.46
21.32
18.78
21.20
19.02
19.29
21.58
23.16
24.33
11.75
21.58
21.39
21
22.24
Return on assets%
15.61
13.65
12.20
12.55
11.00
13.23
13.15
11.42
11.31
8.67
8.63
11.42
12.38
69
0.63
EPS¥
0.97
1.03
0.92
0.98
1.07
0.95
0.88
0.95
0.83
0.77
0.68
(6.37%)
(1.54%)
—
10.69
EPS growth%
22.53
22.62
23.21
25.48
25.02
26.38
29.13
26.64
29.26
30.73
5.29
29.13
25.93
14
0.77
Bookvalue per sh¥
0.35
0.36
0.33
0.32
0.28
0.28
0.24
0.23
0.21
0.24
0.64
(3.29%)
(4.13%)
—
0.77
FCF per share¥
0.36
0.34
0.32
0.32
0.35
0.32
0.34
0.35
0.33
0.30
0.61
(3.19%)
(2.00%)
—
0.81
Dividend per sh¥
0.78
0.81
0.89
0.93
0.95
1.09
1.03
0.95
0.92
0.87
0.64
(1.78%)
1.53%
—
5.01
Div yield (avg)%
0.40
0.40
2.48
3.74
4.01
1.08
0.40
0.40
3.19
0.83
5.32
0.83
0.95
29
19.18
Payout ratio%
9.24
8.50
9.51
9.88
11.55
11.01
8.26
8.34
5.90
7.53
25.72
8.26
8.87
59
1.904
Shares (diluted)B
1.597
1.480
1.527
1.534
1.394
1.484
1.606
1.737
1.515
1.327
1.908
(0.98%)
(2.98%)
93
8.31
Buyback yield%
32.65
32.33
32.28
32.61
31.31
31.32
33.78
34.91
34.15
32.44
25.60
33.78
32.52
71
0.426
D/E ratiox
0.322
0.330
0.346
0.400
0.390
0.428
0.488
0.522
0.592
0.628
1.074
0.522
0.414
86
1,994
Enterprise value¥M
572.2
577.4
585.4
580.5
536.9
507.0
556.1
566.7
627.7
655.3
738.5
4.07%
0.49%
22
4.447
LT debt¥B
5.159
4.981
4.688
4.600
4.321
4.294
4.016
4.145
4.703
4.453
2.330
0.61%
(2.40%)
15
Revenue
¥5.603B
1.16%
1.00×
Cost of revenue
¥3.118B
1.01%
0.99×
Operating expenses
¥1.059B
1.38%
1.02×
Goodwill & intangibles
16.42%
Cash and investments
15.28%