1.719
Revenue¥B
1.429
1.446
1.483
1.536
1.594
1.604
1.631
1.640
1.645
1.659
1.850
0.80%
1.75%
85
11.53
Revenue growth%
4.68
6.20
4.38
2.51
3.96
3.35
5.73
5.32
3.31
0.63
4.39
3.35
4.17
55
24.94
Gross margin%
33.24
31.77
29.44
29.78
28.26
27.89
26.19
25.89
22.92
25.52
17.43
25.89
28.07
94
29.67
Operating margin%
32.02
29.62
31.27
28.59
30.60
31.59
33.31
30.78
27.82
26.64
2.67
30.78
30.69
29
15.80
Net margin%
3.23
5.30
2.51
3.92
2.96
4.42
1.99
4.29
4.63
4.77
16.33
4.42
4.10
63
18.48
P/E ratio (avg)x
64.98
65.27
78.19
78.54
79.29
84.18
96.61
114.1
134.7
151.7
29.04
114.1
81.74
36
9.861
EV/EBITx
17.33
16.70
18.10
19.43
19.66
20.26
21.33
18.74
19.56
18.10
34.31
19.56
19.09
57
4.30
FCF yield (avg)%
24.67
27.27
29.74
27.81
25.09
24.82
27.13
29.70
28.57
31.20
26.71
28.57
27.54
74
18.60
FCF margin%
17.26
19.86
19.76
20.53
22.78
21.14
23.10
20.55
22.29
19.35
15.25
21.14
20.54
23
0.996
FCF / Net incomex
1.514
1.499
1.411
1.452
1.553
1.530
1.568
1.587
1.466
1.498
1.022
1.530
1.506
26
9.45
ROIC%
23.63
25.54
23.19
22.45
19.60
17.46
15.65
16.90
15.19
15.38
22.20
15.65
18.53
41
14.46
Return on equity%
3.50
6.39
6.55
4.63
3.05
6.00
6.18
7.44
8.92
10.36
27.15
7.44
6.28
9
4.48
Return on assets%
21.56
20.74
19.46
21.31
21.42
21.68
22.96
24.15
24.49
21.75
2.65
22.96
21.62
82
0.78
EPS¥
0.41
0.44
0.39
0.41
0.39
0.41
0.43
0.48
0.45
0.47
0.87
4.13%
2.39%
—
16.95
EPS growth%
12.29
12.65
11.13
9.31
10.65
9.08
11.22
8.89
9.80
11.60
23.08
9.80
10.89
14
0.66
Bookvalue per sh¥
0.25
0.29
0.33
0.33
0.34
0.38
0.40
0.39
0.44
0.45
0.44
6.03%
7.41%
—
0.92
FCF per share¥
0.96
0.95
1.04
1.09
1.13
1.30
1.42
1.43
1.62
1.82
0.77
9.91%
7.58%
—
0.49
Dividend per sh¥
0.84
0.82
0.83
0.80
0.96
1.15
1.10
1.30
1.46
1.50
0.88
9.35%
7.90%
—
5.42
Div yield (avg)%
20.41
20.26
22.40
22.69
22.25
21.85
20.33
22.01
21.64
21.65
16.19
21.65
21.75
86
27.65
Payout ratio%
11.94
13.20
11.20
10.81
10.60
8.55
7.30
9.74
9.58
11.57
21.03
9.58
10.70
75
1.303
Shares (diluted)B
0.973
0.900
0.931
0.862
0.818
0.865
0.921
0.868
0.755
0.752
1.289
(1.65%)
(2.94%)
43
17.46
Buyback yield%
17.46
16.65
15.33
12.44
10.71
13.21
10.74
11.84
13.11
11.74
28.56
11.84
12.78
84
0.320
D/E ratiox
0.514
0.462
0.475
0.425
0.421
0.373
0.366
0.361
0.316
0.316
0.240
0.361
0.397
16
0.099
Enterprise value¥B
0.894
0.906
0.938
0.974
1.115
1.078
1.120
1.148
1.279
1.249
0.812
2.29%
4.75%
17
0.937
LT debt¥B
0.459
0.443
0.464
0.478
0.522
0.505
0.508
0.438
0.464
0.504
1.106
(0.68%)
0.50%
83
Revenue
¥1.659B
1.75%
1.00×
Cost of revenue
¥835.2M
1.39%
0.97×
Operating expenses
¥280.8M
2.21%
1.05×
Cash and investments
16.08%