0.343
Revenue¥B
0.790
0.829
0.877
0.940
1.004
1.042
1.077
1.149
1.212
1.245
0.361
4.38%
5.06%
56
9.98
Revenue growth%
12.54
14.40
14.60
16.28
18.90
19.58
22.56
20.58
17.92
17.32
28.53
19.58
17.62
7
19.24
Gross margin%
26.99
28.98
25.98
26.52
25.61
26.40
24.77
26.15
27.30
27.11
13.65
26.40
26.46
87
15.80
Operating margin%
29.49
27.37
27.43
25.29
25.89
26.45
27.88
30.01
28.90
27.06
9.40
27.88
27.40
11
18.33
Net margin%
1.35
0.40
0.40
0.40
0.40
1.81
2.37
4.45
2.51
1.29
17.30
2.37
1.32
82
24.31
P/E ratio (avg)x
25.71
29.00
32.45
36.90
37.33
43.36
46.66
53.27
63.01
75.17
35.84
53.27
40.34
8
6.336
EV/EBITx
13.26
15.12
16.92
16.89
17.21
17.75
21.41
23.96
23.48
25.24
25.85
23.48
17.48
51
24.36
FCF yield (avg)%
22.45
22.35
23.67
24.98
23.60
26.18
28.94
28.33
29.76
31.67
3.35
28.94
25.58
91
19.62
FCF margin%
29.60
28.37
30.23
29.11
30.38
27.76
29.72
27.47
25.47
25.39
2.39
27.47
28.74
55
1.588
FCF / Net incomex
0.711
0.612
0.584
0.556
0.496
0.536
0.524
0.512
0.536
0.457
1.530
0.524
0.536
73
8.70
ROIC%
17.54
15.10
17.02
17.79
18.74
17.15
16.56
18.67
16.13
14.51
24.66
16.56
17.09
42
23.65
Return on equity%
0.40
0.40
2.65
0.40
0.40
0.40
1.23
3.61
1.33
1.97
23.35
1.33
0.81
13
29.05
Return on assets%
32.52
33.27
33.52
34.68
34.79
32.86
30.49
28.26
26.19
24.70
26.54
28.26
32.69
75
1.25
EPS¥
0.31
0.30
0.29
0.28
0.27
0.28
0.30
0.31
0.31
0.29
1.31
1.48%
(1.17%)
—
2.94
EPS growth%
28.48
25.68
25.77
26.66
26.80
29.34
32.24
33.41
33.06
30.62
12.32
32.24
28.91
12
1.21
Bookvalue per sh¥
0.62
0.67
0.69
0.71
0.71
0.72
0.73
0.72
0.76
0.66
0.77
(1.53%)
(0.02%)
—
0.96
FCF per share¥
0.38
0.34
0.34
0.32
0.31
0.29
0.30
0.26
0.25
0.24
0.39
(4.76%)
(5.55%)
—
1.18
Dividend per sh¥
1.43
1.57
1.54
1.47
1.36
1.30
1.48
1.37
1.41
1.53
1.60
2.36%
0.84%
—
17.48
Div yield (avg)%
0.40
0.40
0.47
0.40
2.52
5.50
4.48
5.08
2.51
3.58
26.97
4.48
2.51
25
18.75
Payout ratio%
7.93
5.57
4.26
4.11
2.67
2.31
3.84
2.90
2.76
0.40
15.58
2.76
3.37
39
0.389
Shares (diluted)B
0.669
0.633
0.667
0.739
0.807
0.921
0.972
1.066
1.177
1.144
0.408
7.25%
6.48%
79
19.43
Buyback yield%
9.92
7.64
6.81
5.96
7.80
7.10
5.76
5.43
4.69
7.61
21.74
5.76
6.95
36
1.365
D/E ratiox
1.608
1.726
1.635
1.417
1.347
1.278
1.306
1.268
1.241
1.268
0.118
1.268
1.326
68
170.3
Enterprise value¥M
740.2
712.9
713.8
675.8
709.6
746.2
779.4
762.5
847.5
805.1
510.2
2.56%
1.00%
58
437.5
LT debt¥M
348.0
329.1
342.3
367.5
429.5
417.0
454.9
458.1
467.0
537.9
695.0
4.60%
5.91%
71
Revenue
¥1.245B
5.06%
1.00×
Cost of revenue
¥772.6M
5.19%
1.01×
Operating expenses
¥266.2M
4.50%
0.95×
Cash and investments
15.14%