0.801
Revenue¥B
1.148
1.157
1.196
1.239
1.259
1.260
1.261
1.251
1.269
1.286
0.828
0.42%
1.22%
15
21.10
Revenue growth%
31.59
32.75
30.96
28.33
25.53
24.11
21.99
22.85
21.41
18.96
2.48
21.99
24.82
52
20.62
Gross margin%
0.40
0.40
2.05
3.47
4.32
3.55
3.55
6.42
9.24
8.33
8.22
6.42
3.55
43
4.13
Operating margin%
0.40
0.40
2.51
2.67
5.19
4.69
3.07
1.22
0.44
0.40
6.99
1.22
1.86
75
2.60
Net margin%
21.34
21.54
19.68
20.30
19.10
20.66
19.72
21.37
19.56
16.83
9.69
19.72
20.01
22
13.56
P/E ratio (avg)x
20.59
18.95
17.77
16.51
16.29
14.07
13.87
14.21
14.06
13.06
7.522
14.06
15.25
72
19.38
EV/EBITx
36.43
41.74
44.97
43.06
40.55
43.61
46.80
50.38
48.53
48.62
15.62
48.53
44.29
7
8.58
FCF yield (avg)%
9.94
8.84
6.66
5.86
6.44
6.80
4.41
4.75
3.89
1.56
11.41
4.41
6.15
70
18.43
FCF margin%
19.70
21.23
24.12
24.03
24.12
26.26
24.53
24.06
26.02
27.52
6.08
26.02
24.12
86
0.682
FCF / Net incomex
0.776
0.804
0.859
0.868
0.898
0.783
0.825
0.810
0.863
0.831
0.923
0.825
0.828
15
22.57
ROIC%
31.01
31.05
32.46
31.71
31.08
32.27
33.17
33.49
31.88
33.10
24.15
33.10
32.07
32
15.04
Return on equity%
26.97
26.19
23.58
25.91
28.69
28.90
28.68
31.45
33.18
35.67
28.52
31.45
28.69
38
6.63
Return on assets%
22.54
20.98
18.76
18.30
20.19
21.18
21.79
24.13
26.98
26.01
9.76
24.13
21.48
78
0.33
EPS¥
0.51
0.60
0.61
0.63
0.68
0.70
0.76
0.80
0.91
0.96
0.37
7.31%
8.31%
—
21.79
EPS growth%
12.65
15.24
12.35
11.51
10.09
11.15
9.21
11.60
11.77
13.91
28.96
11.60
11.68
31
0.28
Bookvalue per sh¥
0.32
0.33
0.38
0.40
0.47
0.52
0.56
0.60
0.72
0.71
0.53
8.33%
9.07%
—
0.34
FCF per share¥
0.23
0.23
0.23
0.26
0.24
0.22
0.23
0.25
0.23
0.24
0.53
(0.58%)
0.31%
—
0.33
Dividend per sh¥
0.73
0.79
0.88
1.00
1.08
1.09
1.17
1.17
1.32
1.31
0.44
3.98%
7.69%
—
12.73
Div yield (avg)%
21.01
19.83
20.10
20.59
23.41
24.92
27.38
24.44
25.28
22.77
10.55
24.92
23.09
63
4.42
Payout ratio%
22.26
20.86
19.37
22.16
23.86
22.01
24.96
22.25
24.84
22.24
20.34
22.25
22.25
37
1.710
Shares (diluted)B
3.128
3.141
3.088
3.502
3.611
3.875
4.317
4.992
5.281
6.070
1.806
10.94%
8.63%
48
2.94
Buyback yield%
6.58
6.33
4.64
3.03
0.40
0.40
2.46
2.09
2.95
3.17
6.50
2.46
2.99
53
0.935
D/E ratiox
0.864
0.878
0.973
1.008
1.096
1.076
1.154
1.342
1.577
1.679
1.095
1.342
1.086
13
0.359
Enterprise value¥B
1.543
1.727
1.573
1.492
1.617
1.701
1.601
1.790
1.668
1.560
0.975
(0.72%)
(0.80%)
59
0.064
LT debt¥B
1.147
1.134
1.255
1.175
1.201
1.104
1.181
1.277
1.407
1.442
1.078
3.74%
1.33%
10
Revenue
¥1.286B
1.22%
1.00×
Cost of revenue
¥824.8M
1.22%
1.00×
Operating expenses
¥150.5M
2.05%
1.08×
Cash and investments
15.38%