0.893
Revenue¥B
0.664
0.715
0.758
0.798
0.856
0.905
0.976
1.067
1.135
1.239
0.992
7.67%
7.45%
53
24.64
Revenue growth%
24.98
26.12
23.96
23.33
24.69
22.89
20.68
19.96
20.74
23.69
23.54
20.74
23.51
37
23.68
Gross margin%
17.38
14.74
14.07
13.85
15.90
14.81
17.58
20.33
18.08
17.52
14.57
17.58
16.64
57
26.52
Operating margin%
10.41
10.00
8.01
10.16
12.33
12.86
11.53
10.66
8.58
6.72
4.43
10.66
10.28
23
2.74
Net margin%
6.70
4.69
7.35
5.42
7.75
8.28
8.69
9.09
8.79
10.65
7.04
8.79
8.02
55
28.22
P/E ratio (avg)x
17.75
17.41
17.53
17.26
16.58
16.12
18.27
17.68
17.51
17.31
20.73
17.51
17.46
64
36.48
EV/EBITx
38.09
36.37
37.35
39.45
42.42
47.18
44.77
40.96
45.44
45.14
13.83
45.14
41.69
84
15.05
FCF yield (avg)%
32.86
30.39
31.87
28.96
29.20
30.61
33.19
31.32
34.05
32.81
24.62
32.81
31.59
45
13.24
FCF margin%
4.73
3.57
2.00
3.55
3.70
1.60
0.40
2.69
2.75
0.65
25.89
1.60
2.72
64
1.427
FCF / Net incomex
1.601
1.531
1.470
1.330
1.484
1.568
1.591
1.706
1.666
1.510
0.692
1.591
1.549
31
9.34
ROIC%
13.91
11.68
12.72
12.51
12.48
11.19
9.56
7.97
5.84
2.98
27.41
7.97
11.43
94
7.27
Return on equity%
19.55
18.93
19.93
20.11
17.30
17.12
18.51
20.26
22.25
19.97
13.38
19.97
19.74
22
24.84
Return on assets%
12.92
13.31
14.84
14.20
14.14
15.23
17.62
19.10
16.55
14.88
26.54
16.55
14.86
81
4.75
EPS¥
5.96
6.27
7.00
6.43
5.85
5.34
5.02
4.97
4.52
4.30
5.04
(5.95%)
(2.76%)
—
13.67
EPS growth%
16.73
16.91
15.67
18.12
18.07
15.26
12.69
10.73
9.30
10.20
24.18
10.73
15.47
92
4.63
Bookvalue per sh¥
2.11
2.01
2.18
2.14
2.06
2.26
2.55
2.70
2.78
2.69
0.89
5.45%
2.04%
—
2.80
FCF per share¥
6.62
6.77
6.29
7.03
7.50
7.76
8.20
9.09
9.12
8.75
4.53
3.15%
3.00%
—
3.23
Dividend per sh¥
3.29
3.17
2.78
2.81
2.48
2.18
2.35
2.11
1.98
1.95
1.34
(4.70%)
(5.02%)
—
4.22
Div yield (avg)%
9.89
8.39
9.56
11.52
12.04
12.95
10.24
12.61
10.47
7.89
22.78
10.47
10.35
43
7.46
Payout ratio%
20.09
18.58
19.72
18.25
18.42
19.65
22.08
22.27
21.84
20.79
17.71
21.84
19.91
48
94.71
Shares (diluted)M
173.7
182.4
213.1
240.3
246.4
278.2
295.9
317.9
344.7
373.8
95.00
8.69%
9.58%
65
3.92
Buyback yield%
7.75
6.57
4.79
7.20
6.30
3.94
3.78
3.89
4.82
5.52
15.43
3.94
5.17
32
0.492
D/E ratiox
0.994
0.987
1.086
1.214
1.173
1.113
1.210
1.348
1.414
1.337
1.423
1.337
1.192
56
586.3
Enterprise value¥M
272.7
288.5
273.1
268.1
273.1
307.4
310.1
305.3
298.0
330.7
395.7
3.90%
1.90%
70
255.2
LT debt¥M
398.3
441.6
454.7
533.8
600.3
659.3
713.0
823.6
925.5
910.6
662.1
8.69%
10.69%
32
Revenue
¥1.239B
7.45%
1.00×
Cost of revenue
¥867.5M
7.48%
1.00×
Operating expenses
¥212.9M
7.94%
1.05×
Cash and investments
14.20%