0.470
Revenue¥B
0.705
0.750
0.820
0.886
0.942
1.002
1.059
1.113
1.184
1.292
0.507
6.53%
6.77%
62
26.21
Revenue growth%
9.99
8.38
10.89
11.58
8.68
11.53
13.48
16.28
18.60
17.56
11.58
16.28
11.55
23
2.03
Gross margin%
5.91
3.64
6.16
7.49
6.15
3.47
6.45
5.36
6.74
7.18
29.15
6.45
6.15
37
11.53
Operating margin%
27.59
27.19
28.45
31.41
29.06
32.02
29.30
30.15
32.34
34.46
23.17
32.02
29.73
17
19.57
Net margin%
4.81
6.07
5.60
7.39
5.58
4.70
2.31
1.27
0.40
1.82
26.39
1.82
4.75
92
6.354
P/E ratio (avg)x
21.18
19.44
19.37
20.95
19.20
21.62
22.05
24.10
25.75
29.61
36.29
24.10
21.40
55
26.49
EV/EBITx
27.42
30.03
32.90
34.70
34.66
35.00
35.82
38.20
34.37
34.52
35.23
35.00
34.59
19
23.29
FCF yield (avg)%
6.73
5.26
6.76
7.83
8.39
11.36
9.56
9.95
11.44
14.07
29.51
11.36
8.98
80
20.40
FCF margin%
10.39
12.42
13.76
15.45
13.29
10.67
11.16
14.00
16.12
14.79
5.94
14.00
13.52
51
0.288
FCF / Net incomex
0.266
0.277
0.308
0.299
0.339
0.316
0.336
0.367
0.366
0.403
1.046
0.366
0.326
82
3.63
ROIC%
0.40
0.40
3.09
4.23
4.29
6.31
5.92
6.89
4.88
6.34
11.80
6.31
4.58
54
6.09
Return on equity%
2.63
2.58
2.61
2.68
1.14
1.25
1.27
3.93
2.28
1.49
4.00
1.49
2.43
13
15.94
Return on assets%
5.56
4.10
3.35
0.83
3.30
2.64
1.67
2.73
2.07
0.40
4.44
2.07
2.68
20
2.82
EPS¥
1.08
1.10
1.17
1.36
1.44
1.58
1.91
2.08
2.29
2.60
3.04
12.54%
9.43%
—
29.97
EPS growth%
17.44
18.58
16.50
18.51
20.28
19.58
20.69
22.51
20.46
20.58
2.51
20.58
19.93
78
1.10
Bookvalue per sh¥
4.80
5.75
6.86
6.65
6.72
7.67
8.26
9.38
10.35
10.42
1.51
9.17%
7.99%
—
3.87
FCF per share¥
3.87
3.60
3.08
2.67
2.43
2.21
2.25
1.99
2.07
2.23
3.58
(1.67%)
(6.01%)
—
3.46
Dividend per sh¥
3.97
3.99
4.06
4.32
4.11
3.57
3.53
3.03
3.23
3.50
2.49
(3.18%)
(2.84%)
—
4.19
Div yield (avg)%
10.67
10.80
8.55
9.01
9.95
10.50
9.58
12.14
14.58
16.08
16.18
12.14
10.58
81
28.20
Payout ratio%
8.18
6.58
9.02
7.96
5.51
4.13
5.28
3.76
3.42
5.72
28.15
4.13
5.62
90
146.4
Shares (diluted)M
137.6
118.0
124.3
129.4
121.8
103.4
96.34
93.59
86.11
83.56
140.7
(7.26%)
(4.75%)
48
29.50
Buyback yield%
5.33
5.15
6.77
3.99
4.69
6.60
5.51
4.96
5.27
8.11
16.63
5.51
5.30
39
1.189
D/E ratiox
0.802
0.911
1.027
1.079
1.018
1.113
1.227
1.282
1.463
1.628
1.443
1.282
1.096
82
0.955
Enterprise value¥B
0.511
0.562
0.648
0.667
0.694
0.795
0.894
0.946
1.014
1.116
0.414
9.96%
9.53%
50
0.522
LT debt¥B
0.601
0.659
0.728
0.821
0.902
0.969
1.011
1.199
1.425
1.660
0.716
12.98%
11.38%
90
Revenue
¥1.292B
6.77%
1.00×
Cost of revenue
¥817.2M
6.60%
0.98×
Operating expenses
¥148.7M
6.82%
1.01×
Cash and investments
16.33%