1.422
Revenue¥B
1.362
1.475
1.585
1.709
1.798
1.933
2.025
2.115
2.214
2.374
1.506
5.72%
6.49%
55
21.80
Revenue growth%
27.97
25.55
26.44
26.80
23.93
25.29
27.95
27.22
24.41
25.73
17.54
25.73
26.09
6
13.50
Gross margin%
13.66
15.92
13.24
10.96
12.85
14.98
17.77
20.70
20.32
19.31
7.01
19.31
15.45
23
5.90
Operating margin%
8.75
9.35
10.19
9.15
11.87
14.77
17.31
15.60
17.79
20.39
16.11
17.31
13.32
25
19.41
Net margin%
12.34
10.77
13.61
12.91
11.41
9.70
12.66
14.74
17.08
15.98
11.06
14.74
12.79
47
6.644
P/E ratio (avg)x
12.10
13.37
14.47
16.36
18.59
19.42
21.60
25.43
24.47
28.51
13.52
24.47
19.01
81
10.81
EV/EBITx
22.64
23.55
25.52
26.07
27.24
26.12
29.03
30.60
30.26
33.15
18.57
30.26
26.68
83
2.07
FCF yield (avg)%
21.97
20.90
18.00
19.81
18.80
17.02
16.65
18.45
16.34
14.81
29.47
16.65
18.22
55
5.50
FCF margin%
15.60
13.21
14.47
13.64
13.99
11.13
11.51
9.05
9.91
8.17
12.11
9.91
12.36
10
1.431
FCF / Net incomex
0.459
0.487
0.425
0.419
0.382
0.395
0.398
0.434
0.418
0.444
0.297
0.418
0.422
78
7.80
ROIC%
6.91
7.35
5.19
4.60
6.76
4.09
1.76
2.19
0.40
2.36
18.76
2.19
4.35
15
17.53
Return on equity%
7.99
5.39
2.67
1.71
2.83
2.06
4.80
3.17
1.66
0.74
4.50
2.06
2.75
50
29.60
Return on assets%
16.04
14.52
15.85
17.33
15.82
12.84
15.67
14.31
12.72
12.63
11.77
12.84
15.10
19
0.14
EPS¥
0.14
0.14
0.15
0.16
0.16
0.18
0.19
0.18
0.21
0.21
0.15
5.53%
5.18%
—
29.65
EPS growth%
17.60
15.64
18.06
17.87
19.04
16.76
17.67
16.32
13.64
11.89
7.37
16.32
17.18
50
0.35
Bookvalue per sh¥
0.14
0.14
0.14
0.13
0.15
0.17
0.19
0.22
0.21
0.22
0.11
8.25%
5.01%
—
0.34
FCF per share¥
0.26
0.31
0.35
0.38
0.40
0.46
0.50
0.57
0.60
0.66
0.34
10.34%
10.36%
—
0.10
Dividend per sh¥
0.26
0.28
0.27
0.30
0.29
0.29
0.30
0.31
0.35
0.39
0.23
6.04%
4.66%
—
22.84
Div yield (avg)%
14.09
12.85
11.52
14.31
11.32
10.46
13.12
12.11
9.22
9.59
23.13
10.46
11.82
57
2.32
Payout ratio%
8.31
9.13
6.20
7.08
8.52
7.28
7.62
5.53
4.66
6.91
16.26
6.91
7.18
34
1.615
Shares (diluted)B
2.603
2.949
3.049
2.970
3.116
3.046
3.532
3.639
3.649
3.980
1.632
5.02%
4.71%
69
4.11
Buyback yield%
23.39
21.15
23.48
24.09
24.95
25.32
24.00
21.51
18.71
18.58
6.74
21.51
23.43
27
1.568
D/E ratiox
0.418
0.477
0.456
0.472
0.481
0.524
0.567
0.609
0.652
0.701
0.149
0.609
0.503
14
0.509
Enterprise value¥B
3.949
4.407
4.609
5.039
5.722
5.871
6.821
6.992
7.996
7.872
0.133
6.59%
6.86%
65
1.614
LT debt¥B
2.675
2.786
3.240
3.366
3.416
3.471
3.862
4.384
4.394
5.196
1.466
8.76%
8.69%
73
Revenue
¥2.374B
6.49%
1.00×
Cost of revenue
¥1.294B
6.90%
1.04×
Operating expenses
¥266.2M
5.19%
0.88×
Cash and investments
18.70%