0.460
Revenue¥B
3.660
4.008
4.218
4.472
4.769
5.039
5.312
5.811
6.342
6.797
0.494
7.34%
7.27%
54
9.32
Revenue growth%
18.35
17.70
17.71
15.51
16.15
13.36
12.91
10.18
11.78
13.23
10.52
12.91
14.44
91
21.32
Gross margin%
10.95
8.09
6.46
7.80
8.80
9.73
8.38
7.08
8.75
6.21
3.95
8.38
8.24
10
7.08
Operating margin%
13.05
13.92
12.15
13.25
12.59
12.33
14.94
14.50
14.69
15.62
28.57
14.69
13.58
17
23.21
Net margin%
25.96
26.97
29.37
31.17
31.61
28.65
29.53
31.90
33.37
36.09
10.06
31.90
30.35
49
20.20
P/E ratio (avg)x
38.79
35.92
35.07
32.63
33.38
29.93
28.36
30.20
30.35
32.53
27.24
30.20
32.58
67
36.03
EV/EBITx
45.22
53.89
61.55
64.81
66.22
64.35
75.69
80.69
79.75
95.63
28.43
79.75
65.52
47
27.84
FCF yield (avg)%
26.79
26.08
24.53
22.84
25.56
23.76
23.08
23.51
23.53
23.49
29.00
23.51
23.64
45
25.47
FCF margin%
18.74
20.46
20.41
19.97
18.92
20.40
22.67
20.93
23.74
24.06
22.62
22.67
20.44
46
0.548
FCF / Net incomex
2.463
2.629
2.661
2.942
2.893
2.742
3.005
2.913
2.769
2.923
0.366
2.913
2.831
80
10.59
ROIC%
17.53
18.41
16.88
16.65
14.84
13.95
13.41
11.13
9.81
7.38
21.36
11.13
14.40
14
19.72
Return on equity%
0.40
0.40
2.45
3.52
1.61
4.61
6.10
7.05
7.27
9.41
23.37
7.05
4.06
81
4.31
Return on assets%
17.88
16.07
17.01
14.42
14.66
12.52
13.11
12.14
13.24
15.68
28.42
13.11
14.54
6
0.38
EPS¥
0.11
0.12
0.14
0.16
0.17
0.19
0.18
0.19
0.19
0.22
0.42
5.23%
7.98%
—
2.15
EPS growth%
4.25
4.94
5.26
2.26
0.40
0.40
3.08
4.73
5.91
3.60
4.98
3.60
3.92
43
0.18
Bookvalue per sh¥
0.26
0.29
0.31
0.35
0.41
0.46
0.43
0.41
0.43
0.42
0.36
0.62%
6.68%
—
0.09
FCF per share¥
0.12
0.13
0.15
0.17
0.16
0.17
0.18
0.19
0.18
0.20
0.10
4.94%
4.98%
—
0.12
Dividend per sh¥
0.08
0.09
0.08
0.09
0.09
0.09
0.09
0.08
0.08
0.09
0.26
(0.87%)
(0.51%)
—
29.81
Div yield (avg)%
5.70
6.91
5.70
5.36
7.57
6.17
5.77
5.33
3.07
3.18
2.62
5.33
5.70
22
27.60
Payout ratio%
21.39
18.48
17.41
17.80
16.80
16.16
13.21
15.10
15.52
18.11
10.26
15.52
17.11
91
10.54
Shares (diluted)B
16.45
16.37
19.89
23.52
27.90
32.11
36.89
42.07
42.80
47.37
10.05
11.17%
12.37%
29
4.08
Buyback yield%
40.05
40.00
41.89
41.84
44.23
47.16
48.44
50.65
48.89
48.16
2.10
48.44
45.69
17
0.730
D/E ratiox
0.788
0.792
0.807
0.773
0.740
0.714
0.671
0.623
0.679
0.744
1.516
0.679
0.742
18
1.109
Enterprise value¥B
1.459
1.544
1.767
1.793
1.710
1.690
1.785
1.802
1.708
1.963
4.573
2.80%
4.63%
27
0.807
LT debt¥B
2.602
2.800
2.674
2.657
2.871
2.946
3.185
3.298
3.224
3.100
5.326
1.55%
1.22%
83
Revenue
¥6.797B
7.27%
1.00×
Cost of revenue
¥4.433B
7.19%
0.99×
Operating expenses
¥952.2M
7.08%
0.98×
Cash and investments
15.29%