1.133
Revenue¥B
3.152
3.176
3.227
3.297
3.290
3.351
3.407
3.441
3.424
3.442
1.189
0.90%
0.80%
87
5.93
Revenue growth%
14.78
16.18
17.72
18.77
21.31
19.60
22.60
21.18
19.92
22.03
12.78
21.18
19.76
59
7.66
Gross margin%
3.49
3.52
3.96
2.47
3.44
0.45
2.54
1.14
2.80
2.47
2.49
2.47
2.67
68
12.13
Operating margin%
10.79
11.69
13.02
13.12
13.80
12.64
11.30
13.86
10.87
8.40
7.29
11.30
12.17
69
19.65
Net margin%
10.34
10.35
12.07
9.92
7.12
5.48
7.72
9.09
9.36
6.50
15.18
7.72
9.23
83
9.424
P/E ratio (avg)x
22.19
22.54
20.54
18.95
17.47
15.75
15.27
15.26
15.98
16.81
31.82
15.75
17.14
42
28.20
EV/EBITx
19.38
23.10
26.32
26.06
25.22
30.17
32.70
32.79
35.12
39.76
10.61
32.79
28.25
29
6.11
FCF yield (avg)%
34.52
36.51
39.21
40.09
41.94
41.39
42.54
45.48
47.05
49.99
13.55
45.48
41.67
60
7.17
FCF margin%
17.47
19.68
17.07
15.49
16.73
18.21
16.54
18.28
16.13
15.12
16.67
16.54
16.90
37
0.971
FCF / Net incomex
0.891
0.933
0.937
0.932
0.956
1.037
1.128
1.237
1.452
1.420
0.766
1.237
0.997
90
11.58
ROIC%
14.59
13.42
12.02
14.06
11.62
9.26
8.67
10.27
9.54
7.45
24.93
9.26
10.94
91
18.94
Return on equity%
18.19
15.90
15.80
14.09
14.76
17.34
15.81
14.43
14.55
16.02
18.33
15.81
15.81
87
26.03
Return on assets%
13.66
16.26
19.23
21.98
20.97
22.71
25.47
27.66
27.36
25.74
12.55
25.74
22.35
8
0.68
EPS¥
1.28
1.14
1.16
1.24
1.19
1.24
1.38
1.25
1.16
1.22
0.72
0.51%
0.34%
—
20.51
EPS growth%
22.82
20.28
21.65
24.06
23.99
21.13
23.58
23.73
24.61
27.17
5.40
23.73
23.65
79
0.54
Bookvalue per sh¥
0.57
0.58
0.54
0.47
0.45
0.49
0.48
0.43
0.37
0.37
0.67
(3.85%)
(5.05%)
—
0.69
FCF per share¥
0.56
0.63
0.59
0.64
0.60
0.67
0.67
0.63
0.59
0.56
1.50
(1.62%)
0.31%
—
1.31
Dividend per sh¥
1.01
1.04
1.21
1.22
1.23
1.20
1.37
1.34
1.29
1.39
0.34
2.48%
3.86%
—
9.17
Div yield (avg)%
24.72
22.93
20.85
21.48
23.73
20.97
21.87
23.69
24.09
24.90
25.51
23.69
23.31
64
22.09
Payout ratio%
13.21
11.05
9.92
7.01
6.43
8.68
6.45
6.67
4.74
6.19
29.42
6.45
6.84
72
1.262
Shares (diluted)B
1.778
1.912
1.954
2.126
2.343
2.660
2.709
3.049
3.246
3.440
1.271
7.98%
7.74%
92
5.14
Buyback yield%
28.41
30.57
28.92
26.69
23.92
21.16
23.68
22.25
20.27
22.93
15.55
22.25
23.80
28
1.530
D/E ratiox
1.117
1.199
1.306
1.235
1.147
1.229
1.160
1.129
0.982
1.034
0.806
1.129
1.154
80
1.348
Enterprise value¥B
1.928
2.182
2.244
2.481
2.345
2.344
2.219
2.480
2.490
2.315
0.758
(0.25%)
3.07%
47
1.966
LT debt¥B
1.656
1.554
1.592
1.504
1.632
1.806
1.913
1.800
1.789
1.932
1.276
3.43%
2.73%
51
Revenue
¥3.442B
0.80%
1.00×
Cost of revenue
¥2.409B
0.80%
1.00×
Operating expenses
¥554.2M
0.57%
0.98×
Cash and investments
17.92%