0.806
Revenue¥B
0.782
0.809
0.825
0.830
0.859
0.879
0.916
0.962
1.006
1.050
0.847
4.09%
3.19%
67
6.48
Revenue growth%
6.10
4.89
5.72
4.87
2.86
2.03
1.89
0.40
1.20
2.73
12.26
1.89
2.79
31
27.27
Gross margin%
31.00
32.24
34.13
34.78
36.83
35.87
37.25
34.29
37.06
34.53
19.43
35.87
34.66
8
3.14
Operating margin%
20.47
21.30
23.12
22.03
21.55
21.74
21.33
22.90
20.78
22.58
26.07
21.74
21.65
53
6.43
Net margin%
22.14
23.83
25.23
25.27
23.62
24.84
22.15
20.63
22.68
25.20
19.50
22.68
23.73
40
19.93
P/E ratio (avg)x
13.62
13.33
12.40
11.20
12.18
12.35
11.77
13.23
12.36
11.27
25.36
12.35
12.36
85
25.48
EV/EBITx
22.62
21.90
25.01
27.46
26.35
29.53
33.68
31.98
35.33
39.20
29.28
33.68
28.49
69
19.07
FCF yield (avg)%
25.04
24.27
26.69
23.76
26.73
28.50
26.96
24.62
23.17
24.61
27.92
24.62
24.83
74
20.36
FCF margin%
0.40
0.40
1.39
0.40
0.40
0.40
3.00
3.97
1.84
3.16
19.44
3.00
0.90
78
1.675
FCF / Net incomex
1.789
2.117
2.102
2.303
2.385
2.820
2.765
3.300
3.616
3.720
0.463
3.300
2.575
29
29.92
ROIC%
26.78
28.64
25.87
24.36
25.49
25.31
25.43
27.95
25.31
26.73
16.45
25.43
25.68
65
29.00
Return on equity%
20.19
20.12
18.18
20.29
21.54
19.44
16.87
19.29
16.66
16.61
26.42
16.87
19.37
72
9.79
Return on assets%
28.08
25.18
22.29
21.89
20.76
18.95
20.47
23.41
24.50
24.01
14.08
23.41
22.85
92
0.08
EPS¥
0.14
0.16
0.15
0.15
0.16
0.15
0.14
0.14
0.15
0.16
0.08
0.27%
1.18%
—
6.66
EPS growth%
5.38
7.80
7.14
6.20
6.27
5.71
7.08
6.22
7.30
5.57
7.38
6.22
6.25
44
0.28
Bookvalue per sh¥
0.08
0.09
0.08
0.07
0.07
0.08
0.07
0.06
0.06
0.05
0.16
(7.73%)
(5.09%)
—
0.06
FCF per share¥
0.21
0.22
0.23
0.23
0.21
0.21
0.20
0.19
0.19
0.20
0.10
(1.43%)
0.14%
—
0.15
Dividend per sh¥
0.28
0.31
0.30
0.27
0.25
0.27
0.27
0.28
0.27
0.28
0.09
2.37%
0.41%
—
11.73
Div yield (avg)%
28.75
31.32
30.78
30.23
31.84
30.40
28.28
28.12
27.32
26.97
8.46
28.12
29.49
83
2.70
Payout ratio%
12.26
13.56
11.69
13.29
15.28
18.23
17.53
16.64
15.74
17.45
25.38
17.45
15.51
40
1.329
Shares (diluted)B
0.965
0.872
0.818
0.731
0.760
0.674
0.640
0.608
0.598
0.628
1.302
(3.75%)
(4.22%)
14
12.84
Buyback yield%
23.44
25.68
27.56
30.35
33.08
34.26
31.98
32.39
30.67
31.43
13.84
31.98
31.05
60
0.188
D/E ratiox
1.189
1.088
1.138
1.231
1.314
1.326
1.161
1.211
1.079
1.119
1.198
1.161
1.175
31
626.7
Enterprise value¥M
554.6
532.1
505.1
567.4
527.5
556.1
545.9
597.1
609.6
662.1
551.5
4.65%
1.93%
9
818.3
LT debt¥M
301.5
329.9
364.0
365.7
345.2
349.8
325.8
347.0
322.5
360.4
701.9
0.86%
1.12%
19
Revenue
¥1.050B
3.19%
1.00×
Cost of revenue
¥640.6M
2.97%
0.98×
Operating expenses
¥156.8M
3.70%
1.05×
Cash and investments
19.16%