1.374
Revenue¥B
14.46
14.72
14.57
14.48
14.61
14.93
14.91
15.16
15.42
15.25
1.520
0.86%
0.50%
47
27.36
Revenue growth%
21.12
18.29
15.42
17.47
16.87
13.94
16.76
15.25
14.46
11.89
9.96
14.46
16.09
57
19.35
Gross margin%
11.20
12.76
12.08
14.41
16.44
14.39
15.73
17.43
18.72
21.13
16.94
17.43
15.07
88
5.66
Operating margin%
17.48
18.79
21.27
21.75
20.16
18.24
18.61
17.07
16.41
16.58
9.77
17.07
18.43
54
6.05
Net margin%
3.93
5.06
3.78
6.26
3.44
2.71
3.20
1.29
1.53
3.77
5.13
2.71
3.61
17
17.08
P/E ratio (avg)x
26.70
27.44
31.06
34.48
37.35
40.78
41.43
44.62
41.19
43.29
13.69
41.43
39.07
38
18.50
EV/EBITx
35.74
37.17
40.75
37.28
38.10
34.80
33.92
31.05
29.30
30.86
33.72
31.05
35.27
41
8.80
FCF yield (avg)%
16.11
14.99
12.34
14.77
15.90
18.55
20.79
21.53
23.92
20.98
6.38
20.98
17.33
47
8.70
FCF margin%
13.45
16.30
13.66
15.01
13.53
14.74
11.86
13.85
16.08
14.51
19.93
14.51
14.18
76
0.602
FCF / Net incomex
1.288
1.472
1.625
1.778
2.067
2.460
2.799
2.919
3.315
3.700
1.774
2.919
2.263
13
23.33
ROIC%
9.66
11.27
13.69
14.73
16.70
18.87
19.55
19.57
17.32
19.88
16.13
19.55
17.01
22
15.48
Return on equity%
1.84
0.40
0.40
0.40
0.40
2.21
0.77
0.83
0.40
2.12
7.21
0.83
0.59
48
7.93
Return on assets%
31.33
29.59
32.40
31.03
29.26
28.96
26.60
26.05
25.32
27.84
20.77
26.60
29.11
33
1.55
EPS¥
0.42
0.47
0.50
0.48
0.44
0.40
0.39
0.39
0.41
0.44
1.65
0.42%
1.70%
—
27.27
EPS growth%
20.62
17.70
17.29
14.44
13.10
13.13
11.57
9.58
8.79
9.75
18.09
9.75
13.11
90
1.40
Bookvalue per sh¥
0.88
0.86
0.93
0.84
0.77
0.83
0.75
0.67
0.63
0.65
1.35
(3.28%)
(2.76%)
—
0.52
FCF per share¥
0.28
0.29
0.31
0.33
0.31
0.34
0.36
0.37
0.35
0.31
1.32
0.28%
1.40%
—
0.65
Dividend per sh¥
0.99
1.01
1.12
1.28
1.45
1.62
1.80
1.89
1.93
2.15
0.25
8.14%
7.59%
—
15.15
Div yield (avg)%
16.57
18.62
18.71
17.26
15.79
17.83
17.82
15.37
15.02
13.84
26.48
15.37
16.91
11
4.26
Payout ratio%
8.61
9.55
10.50
9.10
10.93
10.90
11.15
8.49
7.70
7.75
5.16
8.49
9.33
17
4.482
Shares (diluted)B
3.693
3.998
3.871
4.178
3.913
4.412
4.131
4.663
5.272
5.317
4.379
6.32%
3.45%
79
5.43
Buyback yield%
16.11
13.97
12.73
13.38
15.70
16.54
14.62
17.41
20.10
21.72
25.54
17.41
15.90
54
1.500
D/E ratiox
1.317
1.468
1.518
1.479
1.435
1.613
1.645
1.739
1.615
1.557
0.362
1.615
1.538
75
13.84
Enterprise value¥B
9.283
9.046
8.549
9.019
9.614
8.827
8.446
8.954
9.541
9.460
9.661
(0.32%)
0.62%
63
9.754
LT debt¥B
16.98
16.32
14.16
13.34
13.55
12.40
11.35
11.40
11.48
12.66
16.63
(1.35%)
(2.06%)
9
Revenue
¥15.25B
0.50%
1.00×
Cost of revenue
¥7.503B
0.73%
1.02×
Operating expenses
¥2.406B
(0.37%)
0.92×
Cash and investments
18.10%
Property and equipment
18.08%