0.942
Revenue¥B
0.429
0.455
0.497
0.531
0.577
0.628
0.688
0.743
0.810
0.887
1.055
8.98%
8.26%
61
12.87
Revenue growth%
6.84
8.00
5.87
3.52
4.23
1.69
3.91
2.17
3.36
3.34
9.44
3.34
3.72
8
21.06
Gross margin%
1.65
4.25
6.52
7.11
9.41
8.95
10.10
11.35
10.21
7.76
4.56
10.10
8.36
77
23.10
Operating margin%
24.23
22.62
21.79
21.30
22.49
25.15
23.35
22.41
21.31
20.75
18.23
22.41
22.45
93
23.37
Net margin%
5.59
4.93
5.37
3.76
2.96
5.64
7.38
7.97
8.66
9.14
22.86
7.97
5.61
56
25.83
P/E ratio (avg)x
14.59
16.39
17.98
20.55
20.54
22.20
24.38
25.18
27.55
29.92
22.66
25.18
21.37
52
15.94
EV/EBITx
12.87
14.49
15.22
16.50
17.29
16.63
19.89
21.23
20.99
22.86
18.38
20.99
16.96
11
13.63
FCF yield (avg)%
29.45
26.72
28.47
28.75
28.81
27.96
26.57
25.79
22.98
24.74
22.30
25.79
27.34
33
25.46
FCF margin%
19.39
22.11
20.60
19.63
22.53
23.38
21.32
19.86
20.20
20.38
29.99
20.38
20.49
95
1.291
FCF / Net incomex
0.947
0.818
0.722
0.615
0.581
0.599
0.598
0.510
0.546
0.542
0.902
0.546
0.599
52
5.61
ROIC%
3.75
2.73
1.17
0.40
0.40
0.99
0.92
1.56
3.93
3.75
24.67
1.56
1.37
37
11.88
Return on equity%
14.85
16.76
14.72
14.90
15.43
17.99
15.15
16.20
17.15
17.79
12.83
17.15
15.82
57
3.67
Return on assets%
29.48
28.62
30.36
33.10
31.93
33.34
33.91
31.91
33.93
34.48
15.35
33.91
32.52
41
0.07
EPS¥
0.15
0.15
0.16
0.18
0.20
0.22
0.24
0.26
0.25
0.24
0.08
3.72%
5.73%
—
24.48
EPS growth%
6.48
6.95
9.53
11.94
11.37
13.07
13.85
12.83
13.47
15.56
8.04
13.47
12.38
67
0.13
Bookvalue per sh¥
0.24
0.27
0.25
0.27
0.28
0.29
0.28
0.27
0.25
0.28
0.25
(0.11%)
1.38%
—
0.08
FCF per share¥
0.05
0.05
0.06
0.06
0.07
0.07
0.07
0.08
0.08
0.07
0.23
0.74%
4.17%
—
0.10
Dividend per sh¥
0.35
0.34
0.32
0.32
0.32
0.31
0.29
0.30
0.34
0.33
0.16
0.66%
(0.15%)
—
2.86
Div yield (avg)%
6.32
8.82
8.07
8.04
5.42
5.06
5.94
4.24
6.27
4.13
23.92
5.06
6.10
68
24.50
Payout ratio%
1.93
1.98
1.67
3.30
2.98
5.60
4.09
6.00
4.92
2.77
26.31
4.92
3.14
82
2.155
Shares (diluted)B
2.448
2.569
2.472
2.451
2.453
2.283
2.574
2.642
2.795
2.992
2.238
4.05%
3.21%
79
25.98
Buyback yield%
18.79
17.07
16.29
17.77
16.36
14.72
13.76
16.20
15.68
14.15
8.00
14.72
16.25
94
1.701
D/E ratiox
1.264
1.493
1.645
1.745
1.933
2.216
2.106
2.009
2.201
2.413
0.365
2.201
1.971
81
203.3
Enterprise value¥M
415.4
495.6
595.4
673.6
763.5
866.8
985.4
962.3
961.5
962.7
468.9
4.74%
9.51%
6
0.544
LT debt¥B
1.459
1.439
1.664
1.772
2.033
2.270
2.401
2.326
2.281
2.566
0.757
4.77%
6.60%
22
Revenue
¥886.8M
8.26%
1.00×
Cost of revenue
¥558.6M
8.29%
1.00×
Operating expenses
¥181.7M
8.43%
1.02×
Cash and investments
18.33%