0.577
Revenue¥B
0.827
0.869
0.919
0.966
1.033
1.109
1.172
1.210
1.256
1.316
0.643
4.96%
5.56%
6
26.81
Revenue growth%
19.00
18.91
17.75
15.40
13.13
11.88
13.97
14.80
12.93
12.01
8.80
12.93
14.39
82
13.87
Gross margin%
24.48
22.98
23.47
24.64
23.84
21.29
21.59
24.30
21.81
20.51
8.06
21.59
23.22
78
5.68
Operating margin%
15.63
16.72
16.52
15.64
13.83
15.26
12.74
15.65
17.40
18.99
24.78
15.65
15.65
44
5.00
Net margin%
24.82
22.97
23.01
20.20
21.55
21.96
22.83
22.99
22.53
24.93
24.49
22.83
22.90
34
26.88
P/E ratio (avg)x
45.25
47.56
45.87
49.24
49.46
47.27
54.36
57.95
55.35
55.85
19.65
55.35
49.35
12
22.25
EV/EBITx
23.09
24.72
24.00
22.47
20.80
23.26
26.46
30.00
33.02
30.47
8.640
30.00
24.36
32
14.68
FCF yield (avg)%
22.47
20.28
23.04
23.80
26.42
29.03
26.07
27.99
27.58
27.63
6.59
27.63
26.25
14
17.14
FCF margin%
4.97
7.27
8.11
10.70
8.04
6.17
7.50
6.96
5.36
3.64
20.09
6.17
7.11
15
1.178
FCF / Net incomex
0.542
0.543
0.522
0.541
0.583
0.555
0.566
0.533
0.481
0.496
1.108
0.533
0.541
40
26.44
ROIC%
3.32
0.48
1.24
1.16
4.01
2.34
3.42
1.95
4.49
4.22
19.66
3.42
2.83
33
5.51
Return on equity%
16.59
14.18
12.33
12.71
10.75
12.37
12.95
9.98
9.08
11.77
2.77
11.77
12.35
24
2.76
Return on assets%
25.78
23.38
23.26
23.14
23.70
24.13
27.11
25.97
26.83
24.65
12.91
25.97
24.39
94
1.27
EPS¥
1.36
1.35
1.41
1.50
1.38
1.53
1.51
1.68
1.68
1.52
1.42
1.82%
1.96%
—
21.62
EPS growth%
15.67
18.50
19.26
19.31
19.47
20.51
21.82
19.24
18.14
15.65
23.18
19.24
19.25
53
1.13
Bookvalue per sh¥
0.70
0.76
0.71
0.70
0.69
0.77
0.84
0.80
0.77
0.85
2.01
4.30%
1.69%
—
0.32
FCF per share¥
1.21
1.10
1.09
1.01
0.88
0.82
0.70
0.72
0.70
0.74
2.26
(3.34%)
(4.27%)
—
0.84
Dividend per sh¥
1.15
1.25
1.24
1.28
1.24
1.35
1.43
1.38
1.45
1.67
1.70
6.18%
4.67%
—
14.72
Div yield (avg)%
10.81
13.24
14.81
12.36
13.05
12.60
12.09
11.31
9.66
12.06
11.88
12.06
12.23
8
9.36
Payout ratio%
17.07
20.03
22.36
21.69
21.60
21.00
18.64
17.59
19.87
18.07
12.94
18.64
19.95
54
401.5
Shares (diluted)M
464.7
507.1
510.8
597.7
668.1
656.5
705.5
741.1
822.3
947.5
404.2
7.24%
7.85%
86
2.71
Buyback yield%
34.23
32.61
34.97
37.62
40.45
39.48
41.14
39.27
41.24
38.99
17.89
39.48
39.13
70
0.910
D/E ratiox
0.682
0.624
0.598
0.563
0.599
0.576
0.607
0.573
0.628
0.603
1.578
0.603
0.601
34
0.650
Enterprise value¥B
1.003
0.944
1.074
1.197
1.151
1.107
1.017
0.961
0.996
1.130
0.754
(0.38%)
2.17%
75
878.1
LT debt¥M
499.3
462.9
462.0
414.1
425.1
387.0
336.3
289.3
278.4
294.8
204.5
(7.06%)
(4.64%)
16
Revenue
¥1.316B
5.56%
1.00×
Cost of revenue
¥916.3M
5.88%
1.03×
Operating expenses
¥145.4M
4.05%
0.87×
Cash and investments
16.00%