0.275
Revenue¥B
1.777
1.895
1.956
2.035
2.097
2.242
2.389
2.473
2.608
2.690
0.302
5.11%
4.57%
15
10.88
Revenue growth%
23.90
22.27
23.40
23.90
22.69
25.59
26.79
29.77
28.32
27.23
9.71
27.23
24.75
86
16.22
Gross margin%
13.80
11.12
8.93
7.69
7.23
7.62
4.89
6.55
7.02
8.89
11.31
7.02
7.66
87
15.72
Operating margin%
30.55
32.77
33.09
31.90
32.13
30.60
29.17
28.99
26.90
26.76
21.17
28.99
30.58
50
18.50
Net margin%
13.89
13.32
14.67
12.81
11.66
12.38
9.76
12.30
12.05
11.66
20.49
12.05
12.34
45
33.43
P/E ratio (avg)x
15.55
15.16
13.83
15.43
16.19
17.25
15.69
17.42
17.25
16.43
26.83
17.25
15.94
36
9.386
EV/EBITx
19.60
21.03
22.80
24.18
25.87
27.41
30.21
33.76
33.79
35.69
25.98
33.76
26.64
80
20.11
FCF yield (avg)%
4.71
3.43
4.77
5.88
4.41
2.18
2.38
3.21
3.81
4.40
5.70
3.21
4.10
21
23.89
FCF margin%
6.32
6.90
8.72
8.51
9.14
11.33
13.76
11.68
13.33
10.35
26.59
11.68
9.74
95
1.299
FCF / Net incomex
0.819
0.752
0.831
0.774
0.844
0.887
0.896
0.859
0.862
0.964
1.667
0.887
0.852
33
20.92
ROIC%
28.56
30.35
31.32
33.33
32.65
34.16
36.16
35.79
37.15
34.37
25.01
35.79
33.74
73
22.11
Return on equity%
28.09
25.56
25.72
25.25
27.79
28.06
29.24
30.83
31.73
34.16
27.84
30.83
28.08
29
19.39
Return on assets%
6.66
8.71
5.84
6.86
7.01
9.41
9.96
10.92
10.90
13.36
11.28
10.90
9.06
57
0.20
EPS¥
0.21
0.20
0.20
0.18
0.18
0.19
0.20
0.20
0.19
0.21
0.21
2.26%
(1.00%)
—
29.65
EPS growth%
17.36
19.40
16.85
16.38
16.16
16.67
16.31
13.43
16.01
17.64
25.89
16.31
16.53
78
0.20
Bookvalue per sh¥
0.42
0.37
0.40
0.40
0.35
0.30
0.27
0.27
0.24
0.24
0.22
(6.94%)
(6.15%)
—
0.37
FCF per share¥
0.86
0.89
1.03
1.19
1.20
1.17
1.41
1.55
1.53
1.65
0.28
6.62%
7.73%
—
0.43
Dividend per sh¥
0.30
0.27
0.27
0.29
0.27
0.29
0.28
0.27
0.28
0.26
0.29
(0.87%)
(0.80%)
—
20.88
Div yield (avg)%
17.99
16.04
14.63
12.29
11.72
10.91
10.04
12.12
12.42
10.38
21.51
10.91
12.21
88
27.73
Payout ratio%
4.20
1.73
0.40
1.38
2.07
0.42
2.01
3.81
1.17
3.80
5.97
2.01
1.87
11
1.489
Shares (diluted)B
1.440
1.366
1.507
1.645
1.516
1.449
1.593
1.406
1.342
1.219
1.436
(4.27%)
(1.26%)
89
18.86
Buyback yield%
26.02
25.08
27.68
30.14
32.55
30.62
33.40
35.37
35.80
34.08
18.46
34.08
31.59
89
0.924
D/E ratiox
0.175
0.189
0.209
0.206
0.237
0.232
0.245
0.236
0.258
0.264
1.100
0.245
0.234
48
706.9
Enterprise value¥M
82.76
86.89
75.50
78.01
71.99
72.44
70.91
67.63
62.21
67.83
788.8
(1.18%)
(3.07%)
78
1.263
LT debt¥B
1.810
1.600
1.651
1.559
1.670
1.674
1.468
1.481
1.584
1.429
0.953
(3.07%)
(2.24%)
27
Revenue
¥2.690B
4.57%
1.00×
Cost of revenue
¥1.644B
4.44%
0.99×
Operating expenses
¥505.8M
4.77%
1.02×
Goodwill & intangibles
17.30%
Cash and investments
14.38%