0.655
Revenue¥B
0.767
0.823
0.897
0.984
1.094
1.200
1.314
1.464
1.614
1.792
0.691
10.38%
9.96%
88
20.71
Revenue growth%
22.59
23.62
24.22
25.78
23.49
25.65
25.02
26.63
28.79
28.69
3.88
26.63
25.34
72
15.91
Gross margin%
18.44
20.90
23.02
23.50
25.95
27.09
26.76
25.57
26.19
24.09
16.90
26.19
24.83
41
29.80
Operating margin%
31.12
33.09
34.73
31.86
29.02
28.89
28.91
29.22
31.10
29.59
3.82
29.22
30.34
58
9.77
Net margin%
11.58
11.65
14.49
13.64
10.73
11.22
8.76
6.25
8.96
6.62
24.54
8.76
10.98
75
29.28
P/E ratio (avg)x
19.87
19.63
19.27
22.46
24.79
28.67
28.15
29.71
33.41
37.70
32.56
29.71
26.47
39
6.274
EV/EBITx
16.33
19.15
18.25
19.94
19.72
22.58
24.04
27.14
29.81
31.98
17.72
27.14
21.26
89
17.44
FCF yield (avg)%
16.22
14.63
15.06
15.87
16.69
17.32
14.99
16.54
19.10
19.38
14.66
17.32
16.38
74
25.03
FCF margin%
25.13
26.88
27.91
29.82
31.17
31.13
28.29
26.62
26.73
27.53
2.04
27.53
27.72
65
1.782
FCF / Net incomex
0.951
0.853
0.864
0.852
0.828
0.795
0.821
0.758
0.748
0.746
1.092
0.758
0.824
90
11.32
ROIC%
19.47
17.08
14.60
15.66
16.18
14.35
13.45
16.13
14.00
11.60
15.86
14.00
15.13
42
6.29
Return on equity%
3.65
2.07
4.17
4.05
1.25
0.56
0.40
1.53
1.47
2.78
14.15
1.47
1.80
85
23.85
Return on assets%
11.76
11.13
9.41
10.75
10.56
12.35
11.58
13.08
15.05
12.81
13.42
12.81
11.67
54
0.34
EPS¥
0.33
0.32
0.32
0.33
0.32
0.34
0.38
0.42
0.46
0.51
0.36
9.65%
5.63%
—
8.20
EPS growth%
10.95
12.57
13.05
13.81
16.44
15.95
17.31
16.79
15.64
16.89
21.78
16.79
15.79
5
0.43
Bookvalue per sh¥
0.15
0.15
0.15
0.16
0.14
0.14
0.13
0.12
0.11
0.10
0.25
(6.42%)
(4.22%)
—
0.52
FCF per share¥
0.38
0.35
0.32
0.34
0.35
0.33
0.37
0.37
0.41
0.43
0.35
4.57%
2.55%
—
0.38
Dividend per sh¥
0.23
0.27
0.29
0.32
0.34
0.40
0.48
0.52
0.54
0.56
0.53
10.62%
10.46%
—
6.02
Div yield (avg)%
26.83
27.78
29.62
29.19
26.72
23.86
21.67
19.05
16.52
17.72
3.66
19.05
25.29
11
12.56
Payout ratio%
2.54
0.40
0.40
2.12
5.08
5.46
2.64
5.38
2.70
1.75
28.23
2.70
2.59
12
856.9
Shares (diluted)M
708.8
756.9
750.1
752.7
710.6
778.9
767.1
692.7
648.0
594.2
844.3
(3.51%)
(2.97%)
34
25.20
Buyback yield%
11.29
12.55
10.71
12.24
15.04
18.00
17.77
17.65
19.19
16.31
2.64
17.77
15.67
7
1.015
D/E ratiox
1.951
1.894
2.080
2.342
2.687
2.712
2.762
3.002
2.900
2.878
1.612
2.878
2.700
6
0.719
Enterprise value¥B
1.195
1.374
1.605
1.733
1.940
1.892
1.885
2.229
2.160
2.195
1.292
2.50%
6.72%
13
291.8
LT debt¥M
188.9
171.8
192.7
204.9
227.2
242.7
227.5
251.8
276.6
298.0
91.97
5.57%
5.82%
62
Revenue
¥1.792B
9.96%
1.00×
Cost of revenue
¥1.254B
9.96%
1.00×
Operating expenses
¥328.4M
10.23%
1.02×
Cash and investments
16.59%