0.547
Revenue¥B
1.165
1.186
1.223
1.286
1.339
1.394
1.411
1.442
1.492
1.539
0.610
2.82%
3.07%
94
20.99
Revenue growth%
14.36
14.58
13.02
13.12
12.92
10.20
12.05
11.56
13.14
10.56
22.82
11.56
12.97
46
15.37
Gross margin%
16.34
18.55
15.88
15.77
17.66
14.89
15.36
16.34
16.17
15.18
11.11
15.36
16.03
51
27.17
Operating margin%
8.56
10.43
9.65
8.05
6.94
4.95
4.90
6.69
3.71
6.67
8.88
4.95
6.81
15
2.92
Net margin%
18.21
17.26
14.59
11.86
13.26
14.18
12.18
9.81
8.32
6.23
26.68
9.81
12.72
34
28.91
P/E ratio (avg)x
26.23
27.55
25.59
23.68
24.84
27.47
28.57
31.15
33.40
35.03
37.14
31.15
27.51
15
18.07
EV/EBITx
39.55
41.34
47.84
55.19
59.83
61.90
64.78
78.52
80.05
85.21
32.20
78.52
60.87
15
10.41
FCF yield (avg)%
13.22
12.90
10.49
7.70
8.21
7.00
4.42
4.23
4.19
6.02
27.85
4.42
7.35
8
13.64
FCF margin%
25.83
27.10
25.30
22.65
21.68
19.11
20.02
19.90
20.46
18.53
21.78
19.90
21.07
85
0.505
FCF / Net incomex
0.481
0.484
0.522
0.456
0.417
0.411
0.422
0.363
0.331
0.299
0.682
0.363
0.420
80
14.07
ROIC%
19.96
18.54
15.99
13.00
15.47
14.75
12.56
15.00
12.74
14.03
3.27
14.03
14.87
79
6.21
Return on equity%
6.94
8.79
11.03
13.39
11.35
9.75
10.31
11.49
13.84
13.27
24.76
11.49
11.19
11
16.90
Return on assets%
5.21
3.81
1.08
0.40
0.40
0.40
0.40
0.40
0.40
2.26
26.04
0.40
0.40
36
0.80
EPS¥
0.82
0.74
0.74
0.80
0.76
0.67
0.72
0.71
0.62
0.65
0.88
(3.06%)
(1.48%)
—
6.01
EPS growth%
20.92
18.43
17.73
14.74
16.15
14.49
11.66
12.79
14.22
12.37
4.06
12.79
14.61
10
0.42
Bookvalue per sh¥
0.80
0.71
0.62
0.66
0.65
0.69
0.68
0.64
0.58
0.55
0.59
(3.33%)
(5.27%)
—
0.41
FCF per share¥
0.38
0.40
0.41
0.43
0.46
0.42
0.37
0.36
0.35
0.33
0.23
(6.41%)
(0.90%)
—
0.84
Dividend per sh¥
0.51
0.55
0.50
0.45
0.46
0.46
0.42
0.41
0.39
0.37
0.98
(4.17%)
(3.31%)
—
8.52
Div yield (avg)%
25.53
26.34
23.72
21.71
24.55
23.75
21.16
22.14
19.32
21.48
7.30
21.48
22.93
48
19.42
Payout ratio%
9.69
8.20
7.09
9.69
7.90
7.53
6.22
5.65
6.84
6.28
29.79
6.28
7.31
41
315.9
Shares (diluted)M
379.7
435.8
449.7
428.3
472.9
452.9
422.7
470.4
465.5
467.7
329.4
(0.22%)
2.05%
36
14.66
Buyback yield%
30.70
31.48
31.82
29.45
26.81
25.77
22.82
25.21
27.70
28.62
29.79
25.77
28.16
47
1.782
D/E ratiox
0.936
0.882
0.854
0.913
0.797
0.726
0.728
0.711
0.672
0.626
0.680
0.711
0.763
36
1.584
Enterprise value¥B
0.342
0.321
0.299
0.311
0.330
0.303
0.296
0.335
0.327
0.302
1.630
(1.77%)
(2.19%)
17
0.658
LT debt¥B
1.722
1.950
2.356
2.299
2.561
2.637
3.143
3.311
3.349
3.913
1.607
8.85%
10.56%
44
Revenue
¥1.539B
3.07%
1.00×
Cost of revenue
¥868.8M
3.12%
1.01×
Operating expenses
¥311.8M
2.89%
0.98×
Cash and investments
15.72%