0.937
Revenue¥B
1.414
1.397
1.421
1.449
1.453
1.434
1.435
1.444
1.456
1.434
0.956
(0.26%)
0.22%
12
8.14
Revenue growth%
9.06
6.14
3.67
6.10
8.10
7.23
9.98
8.10
7.61
6.79
20.74
7.61
7.42
14
24.25
Gross margin%
22.62
22.13
23.40
23.50
25.36
22.48
19.97
21.95
19.67
21.22
3.01
21.22
22.30
12
16.76
Operating margin%
20.48
21.91
18.91
19.90
22.75
21.68
19.84
18.50
19.19
16.92
14.43
19.19
19.87
40
14.54
Net margin%
16.97
18.45
19.61
18.68
17.40
19.47
16.53
14.64
14.59
16.92
8.29
16.53
17.18
57
35.08
P/E ratio (avg)x
18.50
17.38
17.56
16.75
17.23
19.74
18.81
21.60
24.69
24.08
21.99
21.60
18.65
66
34.06
EV/EBITx
23.13
24.66
25.01
24.82
26.59
30.68
28.94
28.56
29.64
30.71
24.03
29.64
27.57
69
2.96
FCF yield (avg)%
25.96
26.86
25.22
24.70
25.06
25.74
23.13
23.03
20.88
19.24
16.82
23.03
24.88
22
7.84
FCF margin%
21.63
19.75
19.46
20.11
18.40
20.65
20.29
21.88
20.64
20.80
5.60
20.65
20.46
44
0.835
FCF / Net incomex
1.140
1.083
0.983
0.870
0.870
0.858
0.769
0.721
0.764
0.682
1.217
0.764
0.864
54
24.93
ROIC%
26.63
26.71
29.07
26.64
24.17
25.91
26.33
28.85
27.07
24.91
14.46
26.33
26.63
83
21.78
Return on equity%
27.21
25.44
24.83
22.29
21.94
19.22
17.57
18.71
16.84
18.35
5.57
18.35
20.58
29
10.69
Return on assets%
20.19
19.72
17.12
14.83
14.42
15.38
17.04
19.88
19.10
20.70
17.92
19.10
18.11
7
0.32
EPS¥
0.21
0.20
0.19
0.20
0.18
0.16
0.16
0.15
0.13
0.13
0.35
(6.82%)
(5.26%)
—
5.56
EPS growth%
11.43
13.14
10.38
10.36
10.22
10.60
13.25
13.65
16.01
14.43
14.25
13.65
12.28
44
0.20
Bookvalue per sh¥
0.40
0.38
0.39
0.35
0.35
0.36
0.33
0.32
0.30
0.26
0.16
(5.27%)
(3.97%)
—
0.20
FCF per share¥
0.47
0.52
0.48
0.50
0.52
0.51
0.48
0.56
0.65
0.64
0.54
4.47%
3.51%
—
0.49
Dividend per sh¥
1.02
1.10
1.09
1.18
1.40
1.50
1.77
1.70
1.98
2.29
0.40
10.32%
9.29%
—
9.95
Div yield (avg)%
14.91
15.44
12.80
15.02
17.79
18.82
17.23
20.07
21.53
23.28
20.40
20.07
17.51
46
28.73
Payout ratio%
12.21
13.49
16.15
14.69
13.66
16.21
13.23
13.18
15.06
16.20
16.35
15.06
14.17
37
1.066
Shares (diluted)B
0.905
0.904
0.879
0.950
0.992
0.955
1.049
1.102
0.977
1.021
1.088
0.58%
1.80%
25
5.47
Buyback yield%
4.31
4.76
3.72
4.82
4.00
2.49
1.73
0.86
0.40
2.11
13.15
1.73
3.11
36
0.325
D/E ratiox
0.296
0.277
0.255
0.249
0.256
0.277
0.268
0.289
0.282
0.300
0.703
0.282
0.277
79
0.914
Enterprise value¥B
1.295
1.235
1.222
1.375
1.524
1.488
1.559
1.601
1.572
1.560
0.849
0.47%
1.74%
41
0.587
LT debt¥B
1.392
1.576
1.837
2.158
2.058
2.217
2.368
2.464
2.406
2.480
0.639
3.80%
6.90%
16
Revenue
¥1.434B
0.22%
1.00×
Cost of revenue
¥823.7M
0.75%
1.05×
Operating expenses
¥335.7M
(0.46%)
0.93×
Goodwill & intangibles
21.16%
Cash and investments
16.89%