0.615
Revenue¥B
1.248
1.294
1.335
1.371
1.406
1.428
1.450
1.516
1.579
1.621
0.662
2.89%
3.12%
39
2.56
Revenue growth%
4.76
6.80
5.21
5.26
6.06
6.02
3.31
3.19
3.99
4.03
15.27
3.99
4.99
92
15.07
Gross margin%
12.11
9.18
8.70
9.56
7.03
9.44
10.79
7.96
8.47
5.65
20.64
8.47
8.94
14
20.29
Operating margin%
21.14
23.11
25.99
27.79
25.17
27.58
28.99
31.78
31.55
31.01
2.92
31.01
27.68
63
8.08
Net margin%
18.31
18.15
16.94
15.85
13.91
14.06
16.87
19.29
20.29
21.84
5.34
19.29
17.55
54
22.85
P/E ratio (avg)x
52.21
62.49
74.76
75.18
75.06
87.53
98.32
106.8
107.8
117.2
16.70
106.8
81.35
71
10.07
EV/EBITx
16.72
17.50
18.69
20.18
21.08
21.89
22.19
23.40
26.43
29.17
8.308
23.40
21.48
57
15.16
FCF yield (avg)%
3.65
2.24
0.40
1.39
1.67
4.61
7.55
9.52
9.39
6.97
11.50
7.55
4.13
73
3.12
FCF margin%
29.55
30.04
31.25
28.59
29.94
32.64
32.96
30.57
30.83
28.15
14.36
30.83
30.30
57
1.222
FCF / Net incomex
2.243
2.419
2.724
2.933
2.919
2.992
3.497
3.514
4.088
4.089
0.532
3.514
2.963
28
26.01
ROIC%
11.87
9.42
10.94
8.44
9.73
11.74
12.69
12.61
10.36
10.65
15.69
11.74
10.79
46
19.67
Return on equity%
8.65
7.80
8.27
8.93
7.16
9.19
10.70
13.65
13.26
13.38
11.90
13.26
9.06
48
21.48
Return on assets%
0.40
0.40
0.40
0.40
0.40
0.40
1.15
0.40
0.40
3.31
29.88
0.40
0.40
46
0.07
EPS¥
0.21
0.20
0.23
0.22
0.24
0.24
0.26
0.30
0.33
0.38
0.08
9.10%
6.33%
—
13.40
EPS growth%
6.41
8.81
10.76
10.95
9.38
8.46
9.06
11.03
12.71
9.77
10.34
9.77
9.58
65
0.11
Bookvalue per sh¥
0.49
0.47
0.49
0.51
0.59
0.69
0.67
0.71
0.71
0.78
0.27
5.73%
6.31%
—
0.15
FCF per share¥
0.10
0.11
0.11
0.10
0.09
0.08
0.07
0.07
0.07
0.07
0.21
(5.23%)
(3.66%)
—
0.14
Dividend per sh¥
0.15
0.14
0.13
0.13
0.13
0.13
0.14
0.13
0.14
0.12
0.06
(1.82%)
(2.97%)
—
17.97
Div yield (avg)%
6.75
9.63
7.74
4.94
6.15
4.47
4.43
5.71
5.92
3.61
21.67
4.47
5.82
48
5.37
Payout ratio%
32.89
34.89
35.20
33.54
34.59
37.03
37.67
37.93
38.50
40.34
22.70
37.93
36.11
22
3.270
Shares (diluted)B
3.671
3.476
3.548
3.978
4.574
4.575
4.354
4.616
4.338
4.222
3.155
(1.59%)
2.21%
68
11.14
Buyback yield%
21.39
18.58
19.71
20.03
18.78
15.87
17.42
15.64
14.87
12.16
15.12
15.64
18.00
48
0.479
D/E ratiox
0.625
0.741
0.821
0.881
0.895
1.081
1.300
1.338
1.350
1.438
1.345
1.338
0.988
31
1.214
Enterprise value¥B
1.348
1.417
1.410
1.594
1.753
1.835
1.913
2.232
2.549
2.682
1.293
8.88%
7.91%
86
1.218
LT debt¥B
1.219
1.363
1.441
1.435
1.590
1.543
1.367
1.526
1.378
1.380
0.851
(2.79%)
0.16%
46
Revenue
¥1.621B
3.12%
1.00×
Cost of revenue
¥1.121B
3.41%
1.03×
Operating expenses
¥167.3M
2.23%
0.92×
Cash and investments
17.10%