1.214
Revenue¥B
2.222
2.242
2.221
2.194
2.174
2.154
2.172
2.153
2.135
2.119
1.267
(0.52%)
(0.62%)
63
18.97
Revenue growth%
0.40
0.40
3.27
3.07
1.75
0.40
0.40
0.92
3.88
1.77
5.57
0.92
1.33
79
13.16
Gross margin%
22.76
25.62
22.98
23.97
24.94
22.14
20.36
18.51
17.00
19.60
14.70
19.60
22.45
72
6.66
Operating margin%
16.09
16.02
16.90
17.33
15.84
15.58
13.14
11.24
8.58
8.86
11.16
11.24
15.71
72
17.24
Net margin%
7.21
6.70
5.22
3.79
5.61
4.89
6.26
9.18
7.22
9.43
2.98
7.22
6.48
37
18.78
P/E ratio (avg)x
8.572
9.171
9.909
9.605
9.865
8.622
8.149
8.430
7.458
7.712
14.39
8.149
8.597
82
23.28
EV/EBITx
20.86
21.48
22.64
22.40
24.35
26.88
30.23
27.94
28.32
29.12
37.65
28.32
25.62
20
29.58
FCF yield (avg)%
24.06
21.41
22.11
24.20
24.60
26.51
27.68
29.00
26.66
24.82
15.66
26.66
24.71
42
19.52
FCF margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.20
3.36
20.23
0.40
0.40
9
1.412
FCF / Net incomex
1.760
1.643
1.726
1.857
1.880
1.946
2.018
1.915
2.206
2.533
0.981
2.018
1.897
90
23.08
ROIC%
23.80
24.14
25.57
27.12
25.62
28.10
27.99
27.65
30.06
32.60
24.97
28.10
27.38
78
4.14
Return on equity%
10.55
11.18
9.38
11.41
8.72
11.28
13.92
16.63
18.10
18.01
12.83
16.63
11.34
83
4.59
Return on assets%
7.03
7.91
7.04
4.23
1.26
0.40
2.51
2.39
0.40
0.40
2.53
0.40
2.45
53
0.23
EPS¥
0.26
0.25
0.27
0.29
0.32
0.35
0.32
0.30
0.30
0.32
0.25
(0.07%)
1.68%
—
18.54
EPS growth%
12.44
11.98
12.73
14.83
16.52
15.88
14.81
15.59
17.59
16.89
13.79
15.88
15.21
52
0.27
Bookvalue per sh¥
0.16
0.17
0.16
0.16
0.16
0.17
0.18
0.19
0.18
0.18
0.09
3.05%
0.91%
—
0.12
FCF per share¥
0.25
0.30
0.35
0.41
0.47
0.50
0.56
0.60
0.68
0.68
0.11
7.48%
11.76%
—
0.06
Dividend per sh¥
0.18
0.17
0.19
0.18
0.17
0.15
0.15
0.15
0.14
0.14
0.24
(3.16%)
(1.60%)
—
8.97
Div yield (avg)%
15.21
16.16
14.72
14.51
14.45
11.70
8.82
9.54
11.71
11.01
19.67
11.01
13.08
46
15.18
Payout ratio%
2.69
3.92
4.81
4.24
6.41
6.63
6.31
6.54
6.57
4.57
19.93
6.54
5.56
90
4.470
Shares (diluted)B
8.004
8.172
8.481
9.812
10.10
11.17
12.66
13.77
15.06
18.06
4.501
12.34%
9.91%
28
15.79
Buyback yield%
18.11
16.81
17.79
17.00
15.82
13.51
12.64
13.67
12.47
13.86
21.64
13.51
14.84
56
0.215
D/E ratiox
0.993
1.048
1.124
1.237
1.301
1.511
1.584
1.556
1.765
1.937
1.554
1.584
1.406
41
1.144
Enterprise value¥B
1.577
1.437
1.604
1.687
1.784
1.757
1.611
1.664
1.587
1.651
1.706
(1.54%)
1.72%
92
1.566
LT debt¥B
1.352
1.369
1.166
1.125
1.178
1.188
1.100
1.111
1.165
1.253
1.684
1.23%
(0.31%)
65
Revenue
¥2.119B
(0.62%)
1.00×
Cost of revenue
¥1.483B
(0.62%)
1.00×
Operating expenses
¥410.9M
(0.54%)
1.01×
Goodwill & intangibles
18.48%
Cash and investments
16.88%