0.427
Revenue¥B
1.554
1.570
1.620
1.663
1.663
1.719
1.753
1.733
1.720
1.769
0.457
1.24%
1.58%
7
26.86
Revenue growth%
18.16
20.41
21.84
21.34
23.45
25.94
23.19
21.72
24.58
24.06
4.01
24.06
22.51
18
2.81
Gross margin%
13.30
12.58
14.85
16.98
16.05
13.83
14.02
12.33
15.19
17.84
9.99
14.02
14.43
48
3.88
Operating margin%
15.04
14.70
17.33
16.40
16.02
16.09
17.51
16.79
14.76
14.24
23.07
16.09
16.06
19
20.85
Net margin%
2.79
5.44
5.07
6.11
7.47
9.75
7.17
10.08
12.21
11.98
18.72
10.08
7.32
37
27.45
P/E ratio (avg)x
26.49
24.79
23.43
22.21
20.14
20.42
21.32
19.34
18.23
18.10
24.38
19.34
20.87
79
30.59
EV/EBITx
18.03
19.44
18.01
19.84
21.88
23.01
22.04
23.52
22.74
21.22
37.29
22.74
21.55
85
23.63
FCF yield (avg)%
24.78
26.50
27.41
30.29
32.02
34.24
36.12
33.56
32.55
29.84
2.22
33.56
31.16
94
13.80
FCF margin%
19.93
19.84
17.44
15.48
12.63
10.34
9.10
10.62
10.94
12.37
13.34
10.62
12.50
38
1.080
FCF / Net incomex
0.434
0.418
0.483
0.454
0.466
0.494
0.553
0.555
0.590
0.565
1.582
0.555
0.488
16
15.19
ROIC%
9.06
11.72
10.82
9.86
9.18
9.07
9.71
7.42
6.05
6.85
4.85
7.42
9.12
12
21.77
Return on equity%
16.35
14.41
17.35
15.27
14.92
17.08
18.04
15.98
14.15
16.31
6.99
16.31
16.15
15
25.13
Return on assets%
0.40
0.40
1.61
3.06
5.65
6.66
5.14
6.72
7.13
9.84
10.78
6.72
5.40
67
0.04
EPS¥
0.02
0.02
0.02
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.04
(2.12%)
0.74%
—
6.32
EPS growth%
12.60
14.59
13.08
14.84
12.62
9.63
7.47
7.78
8.86
7.91
26.75
7.91
11.11
87
0.03
Bookvalue per sh¥
0.03
0.04
0.04
0.04
0.04
0.05
0.06
0.07
0.08
0.08
0.05
12.80%
10.77%
—
0.05
FCF per share¥
0.02
0.03
0.03
0.03
0.03
0.04
0.03
0.04
0.04
0.04
0.02
5.76%
6.94%
—
0.04
Dividend per sh¥
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.05
(4.77%)
(3.31%)
—
24.77
Div yield (avg)%
21.21
20.90
22.57
22.91
23.85
26.20
27.69
26.82
26.98
25.54
6.88
26.82
24.69
47
21.07
Payout ratio%
17.83
17.80
19.36
19.18
20.23
19.33
19.65
20.14
18.41
16.19
27.36
19.33
19.26
80
20.50
Shares (diluted)B
19.45
19.43
20.40
20.42
21.03
20.00
22.17
23.53
22.73
21.70
20.19
0.63%
2.02%
67
15.26
Buyback yield%
38.71
41.33
43.63
41.58
42.96
43.81
43.44
42.37
42.35
41.51
5.25
42.37
42.36
22
0.401
D/E ratiox
1.331
1.245
1.314
1.364
1.210
1.243
1.080
0.951
1.016
0.960
1.749
1.016
1.227
59
1.916
Enterprise value¥B
0.367
0.406
0.407
0.414
0.408
0.483
0.547
0.606
0.594
0.688
1.083
11.01%
8.26%
44
1.074
LT debt¥B
1.429
1.570
1.840
2.159
2.126
2.193
2.312
2.619
2.862
3.196
0.485
8.50%
9.77%
94
Revenue
¥1.769B
1.58%
1.00×
Cost of revenue
¥1.159B
1.43%
0.99×
Operating expenses
¥338.1M
1.59%
1.00×
Cash and investments
20.88%