1.154
Revenue¥B
1.844
1.854
1.850
1.846
1.829
1.815
1.796
1.796
1.849
1.869
1.246
0.42%
0.34%
92
25.73
Revenue growth%
13.65
13.77
14.95
14.01
16.60
18.29
19.16
21.79
24.22
22.84
8.96
21.79
17.44
26
2.64
Gross margin%
18.49
17.70
20.69
18.16
19.34
18.92
16.72
16.30
18.38
18.11
21.83
18.11
18.27
13
3.67
Operating margin%
8.53
6.42
9.25
9.30
8.91
9.62
8.64
10.30
13.20
15.48
9.13
10.30
9.27
21
16.15
Net margin%
20.01
21.02
19.05
20.94
20.64
19.00
21.77
24.61
26.63
29.57
24.63
24.61
20.98
30
14.58
P/E ratio (avg)x
20.01
21.72
22.99
21.79
23.81
23.33
21.09
19.94
20.95
18.39
26.01
20.95
21.41
63
36.44
EV/EBITx
28.98
32.42
32.51
37.08
37.14
36.32
34.88
35.27
36.83
35.51
8.753
35.51
35.39
59
11.28
FCF yield (avg)%
29.83
27.71
25.43
25.10
23.43
22.77
22.40
23.87
21.60
22.66
28.21
22.66
23.65
84
25.80
FCF margin%
31.12
31.13
31.14
31.76
30.52
32.95
32.41
32.27
33.12
35.29
4.32
32.95
32.02
91
0.633
FCF / Net incomex
0.679
0.613
0.665
0.666
0.658
0.652
0.595
0.559
0.562
0.594
0.171
0.594
0.632
10
25.35
ROIC%
3.21
5.43
2.80
4.78
2.42
0.47
2.66
0.40
2.92
4.55
3.99
2.66
2.86
74
22.39
Return on equity%
11.63
13.81
14.01
12.48
12.14
14.63
13.21
10.34
10.22
11.09
23.27
11.09
12.31
69
3.53
Return on assets%
19.97
22.48
22.44
20.90
18.44
20.80
23.65
22.13
24.85
22.14
5.72
22.14
22.14
35
0.37
EPS¥
0.56
0.50
0.54
0.49
0.45
0.44
0.38
0.41
0.37
0.40
0.40
(2.05%)
(2.73%)
—
19.38
EPS growth%
28.79
26.31
25.56
25.64
26.02
27.11
29.32
27.61
29.64
31.76
5.09
29.32
27.36
15
0.45
Bookvalue per sh¥
0.20
0.22
0.23
0.25
0.25
0.26
0.25
0.29
0.29
0.31
0.73
4.57%
5.05%
—
0.78
FCF per share¥
0.65
0.70
0.63
0.65
0.57
0.61
0.54
0.52
0.46
0.48
0.82
(3.53%)
(2.33%)
—
0.22
Dividend per sh¥
0.61
0.55
0.58
0.57
0.59
0.59
0.61
0.61
0.62
0.69
0.86
3.18%
1.34%
—
22.33
Div yield (avg)%
29.05
29.92
27.09
25.20
26.94
29.52
30.91
28.69
25.96
24.20
14.06
28.69
27.89
49
11.35
Payout ratio%
21.58
21.60
24.30
22.93
23.26
24.84
22.81
22.77
21.38
22.61
21.81
22.77
22.79
35
0.711
Shares (diluted)B
0.912
0.939
1.089
1.053
1.110
1.276
1.390
1.576
1.790
1.849
0.696
10.75%
7.84%
69
11.05
Buyback yield%
12.48
10.71
10.15
7.60
7.96
10.10
11.09
11.63
9.23
9.32
19.63
10.10
10.13
73
1.695
D/E ratiox
1.216
1.148
1.097
1.066
0.971
1.053
1.087
1.109
1.108
1.234
1.202
1.108
1.103
54
1.565
Enterprise value¥B
0.875
0.924
0.905
0.938
0.837
0.859
0.775
0.845
0.845
0.904
1.023
1.55%
0.36%
14
0.881
LT debt¥B
2.494
2.258
2.487
2.390
2.580
2.638
2.922
3.028
3.052
3.055
1.801
3.43%
1.52%
23
Revenue
¥1.869B
0.34%
1.00×
Cost of revenue
¥1.100B
0.01%
0.97×
Operating expenses
¥363.3M
0.96%
1.06×
Cash and investments
17.01%