0.456
Revenue¥B
1.374
1.424
1.492
1.531
1.603
1.621
1.653
1.741
1.779
1.828
0.466
2.65%
3.32%
18
20.02
Revenue growth%
1.52
1.75
0.40
0.40
0.40
3.35
1.13
1.10
2.66
3.14
22.50
2.66
1.33
33
18.79
Gross margin%
18.85
21.49
22.30
22.18
21.34
22.07
21.93
20.23
21.77
23.93
15.81
21.93
21.85
56
27.93
Operating margin%
23.29
20.73
19.50
18.75
16.20
13.82
12.02
9.66
9.90
7.17
11.08
9.90
15.01
30
24.64
Net margin%
17.42
19.19
20.00
18.24
20.40
18.24
18.84
18.26
19.70
16.72
11.34
18.26
18.55
69
16.35
P/E ratio (avg)x
27.68
27.23
29.41
25.57
27.02
26.22
28.32
30.14
29.13
25.49
25.89
28.32
27.46
55
24.96
EV/EBITx
15.21
13.92
13.47
12.75
13.33
11.87
13.39
12.09
12.19
11.19
14.04
12.09
13.04
36
5.00
FCF yield (avg)%
3.95
2.74
3.06
1.35
1.55
0.40
1.83
0.98
2.27
4.77
15.37
1.83
2.05
6
11.15
FCF margin%
3.45
4.54
6.99
9.58
10.95
12.56
14.53
14.16
14.56
15.34
12.71
14.53
11.76
29
1.760
FCF / Net incomex
1.678
1.775
1.773
1.629
1.490
1.498
1.425
1.397
1.235
1.189
1.268
1.397
1.494
52
21.66
ROIC%
8.49
6.96
9.09
8.45
8.05
8.63
11.20
11.91
13.35
12.61
5.39
11.91
8.86
78
11.58
Return on equity%
21.09
20.90
22.28
21.13
23.49
24.08
23.34
25.68
28.07
27.44
20.69
25.68
23.41
87
3.03
Return on assets%
12.98
13.04
11.46
10.15
10.41
9.63
9.64
7.21
8.87
8.77
7.79
8.87
9.90
27
0.11
EPS¥
0.13
0.14
0.13
0.13
0.14
0.13
0.14
0.14
0.15
0.17
0.11
3.93%
4.34%
—
29.49
EPS growth%
20.19
19.21
20.20
22.95
22.27
19.83
19.11
19.66
17.50
16.29
15.84
19.11
19.75
26
0.02
Bookvalue per sh¥
0.05
0.06
0.06
0.06
0.07
0.07
0.08
0.08
0.09
0.08
0.06
3.45%
4.01%
—
0.02
FCF per share¥
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.12
7.11%
7.46%
—
0.06
Dividend per sh¥
0.08
0.07
0.07
0.08
0.07
0.08
0.09
0.08
0.08
0.09
0.13
4.96%
2.63%
—
24.39
Div yield (avg)%
8.85
9.24
7.21
4.97
7.06
9.39
9.69
11.15
11.29
11.22
8.97
11.15
9.32
87
2.10
Payout ratio%
26.99
28.45
29.61
28.87
26.87
25.14
22.23
24.22
24.79
23.87
12.61
24.22
26.01
7
6.219
Shares (diluted)B
7.897
8.379
8.251
8.292
8.432
9.096
9.569
9.123
9.116
9.320
6.203
2.02%
2.03%
66
5.27
Buyback yield%
24.73
26.53
27.17
28.87
26.15
28.68
27.81
27.78
29.62
28.70
11.47
28.68
27.80
76
0.656
D/E ratiox
1.409
1.437
1.507
1.460
1.495
1.461
1.549
1.604
1.658
1.614
1.131
1.604
1.501
59
0.872
Enterprise value¥B
0.129
0.133
0.141
0.128
0.135
0.151
0.159
0.166
0.184
0.203
1.223
8.46%
3.47%
33
897.1
LT debt¥M
448.7
408.2
465.8
489.8
478.0
532.3
605.5
550.3
530.5
536.2
305.5
2.32%
2.03%
27
Revenue
¥1.828B
3.32%
1.00×
Cost of revenue
¥1.279B
3.32%
1.00×
Operating expenses
¥282.5M
2.59%
0.93×
Cash and investments
15.89%