1.982
Revenue¥B
5.283
5.399
5.447
5.457
5.376
5.395
5.362
5.387
5.557
5.485
2.190
0.40%
0.31%
78
2.32
Revenue growth%
21.06
19.41
21.37
20.22
20.44
20.74
22.56
20.08
18.13
19.48
13.96
20.08
20.33
22
29.41
Gross margin%
8.23
10.53
9.15
8.52
6.43
5.13
4.78
7.43
9.75
7.05
8.52
7.05
7.83
25
9.70
Operating margin%
6.50
6.49
8.28
8.75
6.75
6.38
8.35
8.36
8.06
6.53
7.54
8.06
7.41
68
3.01
Net margin%
9.96
8.22
7.85
6.85
5.22
7.90
10.11
8.30
7.92
10.75
7.91
8.30
8.07
57
33.77
P/E ratio (avg)x
33.83
33.84
34.82
35.48
35.12
30.94
28.35
26.29
25.33
25.44
20.40
26.29
32.39
13
26.10
EV/EBITx
14.13
15.88
18.59
19.05
19.35
18.82
20.63
22.44
21.75
20.73
33.37
20.73
19.20
78
23.81
FCF yield (avg)%
7.26
9.04
7.42
8.74
10.92
8.70
10.47
11.41
14.00
13.64
7.08
11.41
9.76
22
9.75
FCF margin%
12.08
13.10
14.87
14.01
13.85
14.96
13.59
15.64
16.88
15.20
22.19
15.20
14.44
66
1.543
FCF / Net incomex
0.547
0.598
0.662
0.732
0.717
0.753
0.861
0.958
1.033
1.188
1.730
0.958
0.742
76
16.14
ROIC%
27.85
29.12
27.87
25.38
24.50
22.32
21.00
23.80
24.95
23.80
10.58
23.80
24.72
65
27.80
Return on equity%
38.06
36.80
35.71
37.30
38.33
36.89
37.72
40.59
39.35
40.84
21.06
39.35
37.89
86
6.89
Return on assets%
8.86
11.83
11.75
14.27
14.87
16.16
15.80
14.79
11.81
13.10
26.48
14.79
13.68
58
0.25
EPS¥
0.29
0.34
0.35
0.36
0.41
0.43
0.47
0.48
0.52
0.57
0.27
6.72%
7.71%
—
10.38
EPS growth%
18.64
15.80
14.50
13.79
12.79
13.43
11.47
13.77
13.09
12.88
8.60
13.09
13.60
75
0.19
Bookvalue per sh¥
0.26
0.29
0.33
0.35
0.33
0.35
0.37
0.36
0.36
0.39
0.16
3.12%
5.11%
—
0.25
FCF per share¥
0.13
0.15
0.14
0.15
0.17
0.18
0.20
0.21
0.21
0.19
0.05
2.99%
3.97%
—
0.27
Dividend per sh¥
0.15
0.13
0.11
0.12
0.13
0.14
0.12
0.11
0.11
0.10
0.05
(4.29%)
(5.00%)
—
24.93
Div yield (avg)%
6.57
6.69
7.49
5.74
4.72
6.77
6.08
6.35
6.25
8.68
6.61
6.35
6.46
76
24.43
Payout ratio%
11.50
13.43
13.27
10.99
12.67
15.07
12.88
10.92
11.14
12.24
29.88
12.24
12.45
26
9.776
Shares (diluted)B
18.77
21.82
25.32
30.62
34.58
42.11
45.66
53.00
61.96
66.88
9.772
14.10%
15.60%
11
22.32
Buyback yield%
9.28
7.36
9.22
7.45
4.77
7.72
6.25
9.24
8.69
9.73
26.72
8.69
8.20
77
0.822
D/E ratiox
0.533
0.522
0.480
0.508
0.551
0.570
0.596
0.644
0.594
0.661
0.191
0.596
0.561
33
5.257
Enterprise value¥B
4.707
5.515
5.542
5.588
6.487
6.338
6.192
7.398
8.607
8.589
4.099
5.78%
6.74%
24
2.562
LT debt¥B
6.773
7.776
8.685
8.850
9.589
9.346
10.46
10.76
11.67
11.28
4.706
3.31%
5.24%
89
Revenue
¥5.485B
0.31%
1.00×
Cost of revenue
¥3.317B
0.18%
0.99×
Operating expenses
¥812.4M
0.75%
1.04×
Goodwill & intangibles
15.28%
Cash and investments
15.08%