0.224
Revenue¥B
0.650
0.683
0.732
0.788
0.829
0.857
0.882
0.941
0.979
1.035
0.239
4.53%
5.20%
55
8.85
Revenue growth%
12.75
14.57
11.96
12.39
14.80
14.72
12.16
11.84
13.78
12.54
3.27
12.54
12.65
68
24.99
Gross margin%
2.36
0.40
2.26
3.47
3.48
2.80
4.60
2.55
4.31
1.85
25.99
2.80
2.67
57
23.72
Operating margin%
3.91
1.93
2.56
1.72
0.40
1.20
4.09
5.05
4.32
4.76
23.19
4.32
3.24
88
14.16
Net margin%
20.92
18.82
17.85
16.51
15.19
13.81
13.90
13.05
14.02
16.36
13.89
13.90
15.78
46
28.21
P/E ratio (avg)x
50.74
59.50
66.05
79.27
84.02
94.13
113.0
128.9
151.4
165.2
28.23
128.9
89.08
69
33.04
EV/EBITx
14.11
13.76
15.86
16.91
16.33
16.89
19.25
21.47
19.94
18.94
22.65
19.25
16.90
35
13.62
FCF yield (avg)%
12.07
12.69
11.92
13.40
13.73
14.51
14.03
16.43
15.47
15.07
9.31
15.07
13.88
28
5.86
FCF margin%
21.28
19.95
20.57
21.99
20.55
19.02
19.28
21.49
23.72
24.23
27.98
21.49
20.93
46
1.557
FCF / Net incomex
1.064
1.124
1.125
1.059
1.071
0.957
1.043
1.138
1.166
1.024
1.035
1.043
1.067
42
9.81
ROIC%
24.66
25.12
25.14
25.78
28.34
28.43
28.10
25.76
26.77
26.10
4.02
26.77
25.94
43
21.58
Return on equity%
3.09
1.51
0.40
0.40
2.67
0.40
0.40
0.64
0.40
0.40
22.63
0.40
0.40
84
20.45
Return on assets%
22.11
25.08
23.22
20.38
17.79
19.33
21.15
22.34
22.16
22.07
28.40
22.07
22.09
90
0.47
EPS¥
0.91
0.89
0.97
0.98
1.04
1.22
1.41
1.58
1.76
1.92
0.52
12.94%
9.12%
—
6.53
EPS growth%
18.72
15.90
14.54
11.83
10.28
8.12
9.20
10.77
9.41
10.50
25.88
9.41
10.63
17
0.50
Bookvalue per sh¥
0.27
0.25
0.28
0.27
0.27
0.27
0.29
0.28
0.26
0.29
0.41
0.98%
1.62%
—
0.10
FCF per share¥
0.22
0.21
0.23
0.25
0.26
0.27
0.30
0.32
0.32
0.30
0.61
2.73%
3.55%
—
0.24
Dividend per sh¥
0.40
0.43
0.41
0.48
0.48
0.46
0.53
0.58
0.63
0.70
0.57
7.90%
6.74%
—
22.57
Div yield (avg)%
17.41
17.19
19.47
20.74
19.12
20.82
21.23
19.56
19.06
19.46
22.31
19.56
19.47
76
17.40
Payout ratio%
28.05
31.00
29.91
28.23
29.72
30.98
32.65
34.22
37.00
37.38
18.68
34.22
30.99
27
1.176
Shares (diluted)B
1.465
1.584
1.673
1.590
1.465
1.473
1.437
1.269
1.234
1.331
1.198
(1.89%)
0.07%
73
16.54
Buyback yield%
13.75
14.35
16.85
15.26
15.31
15.41
18.22
16.46
15.91
17.65
10.06
16.46
15.66
60
0.157
D/E ratiox
2.546
2.929
3.444
3.546
3.410
3.528
3.691
4.086
4.156
4.525
1.008
4.086
3.537
91
601.9
Enterprise value¥M
153.5
173.9
173.7
168.0
166.1
157.7
159.3
152.9
147.7
150.9
174.8
(1.91%)
1.17%
25
940.9
LT debt¥M
446.7
489.7
540.6
573.9
600.2
684.4
777.7
830.4
812.6
861.8
583.1
7.50%
8.17%
7
Revenue
¥1.035B
5.20%
1.00×
Cost of revenue
¥660.0M
5.54%
1.03×
Operating expenses
¥214.8M
5.03%
0.98×
Cash and investments
16.49%