0.744
Revenue¥B
1.214
1.290
1.392
1.524
1.671
1.808
1.934
2.119
2.256
0.770
0.787
8.15%
7.86%
12
15.93
Revenue growth%
31.45
30.68
28.46
28.70
26.13
25.98
27.83
29.81
28.92
18.88
3.47
27.83
28.81
31
20.17
Gross margin%
12.10
10.80
9.96
9.94
9.04
9.10
7.02
4.75
5.70
24.80
20.37
7.02
9.41
46
29.78
Operating margin%
21.32
18.61
18.00
18.94
16.08
13.19
13.94
11.27
12.87
5.51
20.07
13.19
17.04
8
24.82
Net margin%
11.58
12.44
13.89
11.37
12.82
11.08
12.78
14.48
11.74
29.29
24.63
12.78
12.61
41
20.53
P/E ratio (avg)x
34.13
32.80
30.99
31.44
35.56
41.13
40.89
47.68
54.32
19.54
17.01
41.13
34.84
16
6.347
EV/EBITx
66.03
74.90
78.32
76.31
83.24
93.94
104.6
100.5
100.6
21.19
11.91
100.5
80.78
5
4.96
FCF yield (avg)%
0.65
1.82
1.03
0.40
2.98
0.41
0.40
0.78
3.13
17.39
16.22
0.78
0.90
83
14.35
FCF margin%
15.32
15.58
14.17
12.03
13.65
13.62
16.33
19.23
20.62
7.86
10.60
16.33
14.75
92
1.130
FCF / Net incomex
1.153
1.089
1.103
0.980
1.054
1.061
1.093
1.047
0.970
1.418
1.762
1.054
1.075
53
9.88
ROIC%
25.25
27.09
25.50
22.84
22.64
24.49
24.19
22.57
24.06
28.29
23.29
24.06
24.34
46
9.85
Return on equity%
24.19
27.14
26.27
28.09
29.67
31.66
30.68
31.86
33.15
27.39
13.89
31.66
28.88
31
17.13
Return on assets%
11.26
8.97
10.42
11.46
8.71
8.77
6.94
8.84
8.37
26.04
21.54
8.71
8.90
84
0.13
EPS¥
0.10
0.11
0.11
0.11
0.10
0.11
0.12
0.12
0.12
0.14
0.16
1.60%
1.44%
—
12.88
EPS growth%
31.55
29.97
31.51
30.80
29.04
26.07
24.38
24.88
23.01
26.38
28.57
24.88
29.39
23
0.22
Bookvalue per sh¥
0.14
0.13
0.14
0.16
0.16
0.16
0.16
0.16
0.15
0.34
0.29
(1.51%)
0.93%
—
0.17
FCF per share¥
0.16
0.16
0.18
0.18
0.21
0.21
0.20
0.20
0.22
0.29
0.08
4.14%
5.85%
—
0.24
Dividend per sh¥
0.24
0.27
0.33
0.39
0.42
0.51
0.55
0.66
0.71
0.27
0.31
13.08%
14.51%
—
28.79
Div yield (avg)%
29.98
31.56
30.40
28.57
27.12
25.67
25.21
27.62
26.17
19.55
3.04
26.17
28.05
31
4.01
Payout ratio%
18.46
19.73
17.53
18.95
18.46
19.12
19.24
20.82
22.84
25.63
28.37
19.24
19.04
52
2.763
Shares (diluted)B
4.110
4.492
5.061
5.738
6.443
6.564
6.416
6.493
6.141
2.861
2.862
1.37%
4.85%
86
11.72
Buyback yield%
21.65
22.31
21.51
20.81
23.54
22.62
23.39
23.58
23.96
15.67
18.16
23.54
23.00
46
0.181
D/E ratiox
0.814
0.967
1.137
1.249
1.244
1.479
1.519
1.490
1.555
1.034
0.901
1.490
1.247
40
0.100
Enterprise value¥B
0.501
0.512
0.502
0.492
0.472
0.441
0.412
0.435
0.382
1.069
1.394
(4.96%)
(3.99%)
76
0.445
LT debt¥B
1.674
1.762
1.934
1.875
1.834
1.902
1.878
2.114
2.238
1.658
0.704
3.60%
3.17%
55
Revenue
¥2.256B
7.86%
1.00×
Cost of revenue
¥1.405B
7.77%
0.99×
Operating expenses
¥427.2M
8.14%
1.03×
Goodwill & intangibles
17.03%
Cash and investments
15.37%