0.097
Revenue¥B
1.161
1.164
1.179
1.183
1.185
1.206
1.204
1.205
1.210
1.210
0.105
0.41%
0.43%
50
10.30
Revenue growth%
23.91
21.55
22.70
25.32
25.82
27.03
26.69
29.53
28.32
30.93
12.37
28.32
26.25
94
19.28
Gross margin%
18.01
16.01
14.51
12.01
13.06
10.67
13.58
14.09
16.52
13.69
25.79
13.69
13.89
8
5.67
Operating margin%
16.88
14.13
11.43
12.27
11.84
11.06
13.70
13.83
11.58
12.84
17.95
12.84
12.56
72
8.55
Net margin%
10.55
10.72
10.81
12.92
12.68
12.90
15.44
16.04
17.97
20.36
5.57
16.04
12.91
80
15.55
P/E ratio (avg)x
38.86
38.05
35.65
35.98
35.14
36.07
33.73
37.50
34.91
38.86
16.16
36.07
36.02
48
24.29
EV/EBITx
13.77
15.54
15.18
14.49
15.11
16.76
15.68
15.13
15.65
14.82
19.88
15.65
15.16
69
10.85
FCF yield (avg)%
22.54
23.18
23.35
24.98
26.76
25.94
24.08
26.36
26.97
25.99
24.95
25.99
25.46
7
24.59
FCF margin%
15.34
13.23
15.14
13.34
15.98
13.72
12.62
11.73
14.41
13.07
3.35
13.07
13.53
23
1.163
FCF / Net incomex
0.893
0.875
0.935
0.940
0.934
0.920
0.833
0.860
0.728
0.749
0.433
0.833
0.884
89
9.08
ROIC%
7.39
9.52
8.36
10.30
13.01
11.57
13.51
15.67
15.46
13.36
17.09
13.51
12.29
32
19.32
Return on equity%
9.29
11.56
8.75
8.70
9.60
11.43
11.66
14.57
16.63
13.85
10.90
13.85
11.50
22
7.38
Return on assets%
4.46
3.67
4.62
5.14
5.71
5.75
6.41
4.00
3.58
2.41
11.45
4.00
4.54
25
0.13
EPS¥
0.41
0.44
0.46
0.50
0.48
0.48
0.45
0.45
0.44
0.38
0.13
(4.38%)
(1.47%)
—
20.54
EPS growth%
8.64
7.04
7.69
6.23
4.76
6.81
8.61
7.38
5.68
5.58
7.77
6.81
6.92
19
0.23
Bookvalue per sh¥
0.25
0.25
0.26
0.25
0.22
0.21
0.21
0.19
0.20
0.19
0.48
(2.38%)
(3.72%)
—
0.12
FCF per share¥
0.72
0.87
0.92
1.01
1.16
1.26
1.43
1.47
1.55
1.64
0.25
7.26%
10.56%
—
0.22
Dividend per sh¥
0.58
0.63
0.66
0.72
0.66
0.67
0.70
0.73
0.67
0.66
0.44
0.12%
2.10%
—
22.92
Div yield (avg)%
23.34
24.15
21.51
23.10
24.08
21.89
23.79
23.07
22.76
22.98
21.41
22.98
23.08
50
25.04
Payout ratio%
32.79
33.73
33.79
33.46
31.21
31.84
29.31
27.31
24.47
23.19
6.62
27.31
31.53
16
540.0
Shares (diluted)M
396.7
441.2
460.3
472.1
434.9
442.9
470.3
460.7
506.5
515.0
557.1
3.44%
2.59%
31
14.03
Buyback yield%
12.58
14.98
12.41
11.23
8.50
11.28
13.00
14.04
16.37
16.25
28.87
14.04
12.79
87
0.427
D/E ratiox
1.695
1.699
1.793
1.910
2.015
2.270
2.604
2.615
2.425
2.458
1.396
2.458
2.142
44
0.284
Enterprise value¥B
1.804
2.179
2.542
2.627
2.699
3.075
3.061
3.302
3.902
3.906
0.833
7.67%
8.74%
77
0.740
LT debt¥B
0.284
0.245
0.258
0.248
0.225
0.211
0.220
0.189
0.183
0.197
1.124
(2.62%)
(3.24%)
74
Revenue
¥1.210B
0.43%
1.00×
Cost of revenue
¥752.9M
0.42%
1.00×
Operating expenses
¥138.0M
0.11%
0.97×
Cash and investments
17.16%