1.050
Revenue¥B
0.778
0.807
0.863
0.926
0.963
1.014
1.069
1.115
1.195
1.285
1.111
5.93%
5.65%
52
19.41
Revenue growth%
25.13
27.77
24.84
26.45
26.50
26.63
27.85
29.90
30.63
28.57
27.11
28.57
27.20
30
9.22
Gross margin%
30.53
30.84
33.77
33.41
32.30
30.32
27.58
25.22
23.98
24.22
12.63
25.22
30.42
42
24.40
Operating margin%
26.00
28.68
26.26
23.26
23.46
24.66
22.04
20.07
21.16
21.99
6.15
21.99
23.36
28
20.53
Net margin%
24.92
26.56
23.94
26.86
28.19
26.58
27.69
26.10
25.71
27.94
24.19
26.58
26.57
29
25.63
P/E ratio (avg)x
45.65
47.54
49.27
47.75
55.64
60.45
58.74
61.98
59.29
59.06
33.62
59.29
57.19
15
22.02
EV/EBITx
25.39
28.60
28.18
31.59
29.05
28.29
26.26
26.23
28.00
29.03
15.96
28.00
28.24
16
27.29
FCF yield (avg)%
20.34
20.28
20.53
18.27
17.22
15.21
14.76
17.00
15.33
16.73
8.02
15.33
17.11
6
18.51
FCF margin%
14.30
13.80
14.41
11.89
14.38
13.33
12.65
10.35
12.53
11.09
4.74
12.53
12.99
35
1.236
FCF / Net incomex
0.601
0.581
0.647
0.573
0.566
0.621
0.601
0.587
0.580
0.546
0.345
0.587
0.584
73
26.64
ROIC%
21.81
20.34
18.53
19.66
17.98
19.80
19.00
20.41
19.08
16.82
24.49
19.08
19.37
16
3.39
Return on equity%
1.84
1.15
0.40
0.40
0.40
0.40
0.40
0.84
1.55
2.84
20.95
0.84
0.62
28
9.01
Return on assets%
2.71
4.86
6.32
5.15
3.08
4.70
2.50
3.54
1.62
1.09
21.52
2.50
3.31
44
0.59
EPS¥
2.04
1.97
2.29
2.15
2.22
2.31
2.71
2.82
3.00
3.14
0.61
7.19%
6.06%
—
6.41
EPS growth%
17.26
20.00
18.43
21.06
20.87
23.79
26.30
27.21
28.67
31.55
28.29
27.21
22.43
50
2.83
Bookvalue per sh¥
2.50
2.42
2.64
2.91
2.90
3.01
3.16
3.35
3.73
3.85
2.84
5.84%
5.08%
—
0.53
FCF per share¥
0.89
0.77
0.67
0.63
0.54
0.58
0.60
0.60
0.61
0.64
3.30
3.38%
(2.95%)
—
0.79
Dividend per sh¥
1.28
1.35
1.48
1.40
1.39
1.50
1.40
1.48
1.57
1.51
0.62
1.74%
2.07%
—
4.83
Div yield (avg)%
20.42
22.61
21.28
18.41
20.67
19.02
19.06
18.65
18.96
16.73
14.21
18.96
19.04
8
2.89
Payout ratio%
2.18
5.15
7.24
5.22
3.96
3.46
1.77
2.73
0.40
0.40
22.35
1.77
3.10
81
0.512
Shares (diluted)B
0.719
0.759
0.852
0.935
0.931
0.994
1.101
1.226
1.324
1.414
0.507
8.72%
7.79%
77
5.47
Buyback yield%
3.83
1.02
1.71
1.25
0.40
0.63
1.86
0.40
0.40
2.60
28.59
0.63
1.13
17
1.677
D/E ratiox
1.584
1.722
2.007
2.353
2.621
2.569
3.070
3.463
3.770
4.229
1.532
3.463
2.595
33
1.392
Enterprise value¥B
0.202
0.213
0.215
0.238
0.214
0.219
0.214
0.204
0.199
0.194
1.333
(1.97%)
0.19%
40
623.7
LT debt¥M
160.3
168.0
161.8
173.6
179.0
200.5
214.0
241.2
277.4
267.9
135.4
8.40%
6.59%
73
Revenue
¥1.285B
5.65%
1.00×
Cost of revenue
¥831.3M
5.68%
1.00×
Operating expenses
¥209.6M
5.46%
0.98×
Cash and investments
18.72%
Property and equipment
14.82%