1.065
Revenue¥B
1.136
1.150
1.207
1.235
1.282
1.297
1.339
1.362
1.392
1.458
1.168
2.61%
3.01%
83
18.81
Revenue growth%
13.30
16.06
15.01
15.12
16.68
16.38
15.21
12.89
12.79
11.15
4.56
12.89
15.07
20
17.12
Gross margin%
8.95
11.11
9.36
10.72
10.98
8.33
7.18
8.79
8.20
6.57
25.83
8.20
8.87
21
19.69
Operating margin%
12.40
12.50
10.87
10.89
11.15
9.58
10.53
11.53
10.07
12.00
23.40
10.53
11.02
6
23.98
Net margin%
3.30
1.36
1.55
1.22
0.40
2.79
0.40
1.80
3.87
4.38
29.26
2.79
1.68
93
31.27
P/E ratio (avg)x
28.77
29.40
26.52
29.47
26.72
28.05
29.53
31.28
30.63
34.59
17.22
30.63
29.43
91
19.43
EV/EBITx
38.31
36.15
33.86
36.46
36.03
35.53
40.60
42.04
47.52
51.88
10.47
42.04
37.39
14
20.45
FCF yield (avg)%
15.82
16.04
14.14
12.33
12.49
13.61
14.71
14.79
15.02
13.22
21.18
14.71
14.42
14
8.38
FCF margin%
2.09
3.02
1.97
0.76
0.40
0.41
2.96
0.40
0.40
1.68
22.51
0.41
1.22
20
1.185
FCF / Net incomex
1.867
1.843
1.914
2.180
2.050
2.226
2.213
2.470
2.409
2.372
0.808
2.372
2.197
40
10.90
ROIC%
0.40
0.40
2.20
1.70
3.59
1.16
1.97
4.61
1.71
1.63
24.78
1.71
1.71
71
2.82
Return on equity%
25.24
26.90
29.45
27.59
27.07
27.73
27.44
29.61
27.56
27.83
14.15
27.73
27.58
55
6.40
Return on assets%
10.94
12.06
11.18
8.56
10.58
13.18
10.42
7.44
5.57
7.52
9.96
7.52
10.50
82
0.30
EPS¥
0.18
0.17
0.18
0.18
0.20
0.20
0.20
0.21
0.21
0.24
0.34
3.83%
2.13%
—
10.98
EPS growth%
13.36
14.91
17.89
16.93
16.16
13.25
13.07
14.05
13.69
13.23
4.71
13.25
13.87
22
0.31
Bookvalue per sh¥
0.47
0.46
0.50
0.53
0.52
0.61
0.60
0.66
0.67
0.77
0.51
7.95%
6.20%
—
0.55
FCF per share¥
0.48
0.45
0.39
0.38
0.41
0.42
0.46
0.41
0.39
0.42
0.14
0.52%
(0.39%)
—
0.45
Dividend per sh¥
0.76
0.81
0.79
0.80
0.80
0.86
0.80
0.83
0.87
0.85
0.54
1.27%
2.25%
—
2.83
Div yield (avg)%
9.09
6.76
6.38
7.81
7.67
7.33
9.97
10.94
11.31
12.81
2.04
10.94
8.45
16
19.60
Payout ratio%
4.08
5.54
2.70
2.11
0.64
0.40
3.33
5.05
4.31
6.29
10.01
4.31
3.71
57
1.592
Shares (diluted)B
2.247
2.257
2.649
3.002
3.133
3.174
3.783
4.022
4.176
4.910
1.607
9.40%
9.24%
83
9.25
Buyback yield%
21.07
21.47
20.78
22.65
24.51
22.90
21.68
22.52
24.67
25.31
11.33
22.90
22.59
51
1.557
D/E ratiox
1.348
1.218
1.242
1.144
0.995
0.955
0.949
0.934
0.789
0.810
0.688
0.934
0.975
23
959.0
Enterprise value¥M
625.3
550.4
495.0
525.7
469.3
468.3
476.5
484.3
432.7
456.4
619.3
(0.55%)
(4.32%)
29
0.501
LT debt¥B
1.572
1.744
1.838
1.950
1.873
2.190
2.323
2.229
2.258
2.325
0.522
4.43%
5.32%
80
Revenue
¥1.458B
3.01%
1.00×
Cost of revenue
¥1.021B
3.01%
1.00×
Operating expenses
¥228.8M
2.57%
0.96×
Cash and investments
16.11%