0.137
Revenue¥B
1.401
1.435
1.441
1.469
1.469
1.516
1.564
1.583
1.613
1.628
0.141
2.08%
1.78%
20
4.57
Revenue growth%
20.32
19.80
22.21
25.09
23.40
22.51
24.97
25.85
23.65
22.15
10.67
23.65
22.95
87
28.75
Gross margin%
30.59
30.33
30.04
28.11
29.82
31.40
28.64
30.73
29.07
29.60
3.28
29.60
29.93
74
8.66
Operating margin%
20.34
18.18
19.63
20.80
18.63
17.74
17.56
19.01
19.49
17.42
10.79
17.74
18.82
82
17.92
Net margin%
31.71
32.51
30.27
31.58
32.95
30.02
30.32
31.42
29.82
31.06
21.51
30.32
31.24
59
23.19
P/E ratio (avg)x
47.72
47.46
52.31
57.37
65.38
69.74
77.51
89.35
85.10
97.42
31.24
85.10
67.56
63
31.05
EV/EBITx
12.18
11.74
11.73
12.08
12.88
13.02
13.26
14.84
16.38
17.35
10.22
14.84
12.95
59
8.57
FCF yield (avg)%
9.83
8.35
5.79
5.39
3.34
3.21
4.33
7.00
9.16
11.87
18.53
7.00
6.39
40
8.95
FCF margin%
6.28
3.40
6.24
4.72
3.40
0.69
0.40
0.40
0.62
0.40
18.52
0.40
2.05
25
0.700
FCF / Net incomex
0.491
0.526
0.541
0.629
0.614
0.683
0.697
0.753
0.829
0.885
1.414
0.753
0.656
80
17.77
ROIC%
14.85
14.94
17.17
17.73
18.38
20.71
23.18
25.18
22.36
20.11
10.78
22.36
19.24
43
23.77
Return on equity%
12.80
9.92
10.10
10.01
11.18
9.23
7.21
6.48
4.86
4.32
16.80
6.48
9.57
17
11.48
Return on assets%
19.52
19.95
20.60
22.96
20.04
19.05
19.07
19.58
19.66
20.72
23.79
19.58
19.80
79
0.41
EPS¥
0.39
0.43
0.39
0.38
0.40
0.46
0.50
0.50
0.48
0.45
0.45
2.42%
2.17%
—
15.78
EPS growth%
7.64
9.70
10.58
13.46
14.58
15.59
16.85
15.21
15.56
17.32
15.22
15.59
14.90
80
0.08
Bookvalue per sh¥
0.48
0.51
0.53
0.58
0.64
0.61
0.70
0.78
0.86
0.94
0.15
7.81%
7.26%
—
0.47
FCF per share¥
0.10
0.10
0.11
0.10
0.12
0.11
0.12
0.14
0.15
0.15
0.14
4.66%
4.60%
—
0.28
Dividend per sh¥
0.77
0.80
0.88
0.84
0.83
0.94
1.04
1.14
1.24
1.18
0.36
7.43%
5.34%
—
13.45
Div yield (avg)%
6.41
5.74
4.17
6.46
8.95
6.05
3.50
3.64
3.87
1.53
4.55
3.64
4.96
64
17.61
Payout ratio%
19.87
21.23
18.54
19.99
20.70
19.56
17.87
17.10
19.91
17.05
27.33
17.87
19.71
59
1.408
Shares (diluted)B
1.159
1.183
1.160
1.139
1.280
1.331
1.312
1.448
1.409
1.251
1.343
(0.45%)
0.29%
66
12.20
Buyback yield%
8.42
8.04
8.04
5.66
7.56
6.32
5.35
6.34
6.96
4.88
16.38
6.32
6.65
41
0.947
D/E ratiox
1.836
1.740
1.714
1.511
1.320
1.395
1.399
1.464
1.276
1.204
0.321
1.395
1.432
86
1.445
Enterprise value¥B
1.386
1.527
1.646
1.593
1.446
1.559
1.665
1.493
1.482
1.388
0.523
(0.80%)
0.48%
80
1.057
LT debt¥B
1.356
1.512
1.676
1.645
1.723
1.981
1.820
2.048
2.236
2.547
0.978
8.13%
6.38%
72
Revenue
¥1.628B
1.78%
1.00×
Cost of revenue
¥1.072B
1.80%
1.00×
Operating expenses
¥272.6M
0.72%
0.90×
Cash and investments
18.21%