0.500
Revenue¥B
1.088
1.113
1.138
1.155
1.149
1.140
1.134
1.176
1.199
1.211
0.521
1.06%
1.04%
36
10.53
Revenue growth%
17.68
20.35
22.22
23.54
25.15
23.40
23.51
25.43
27.11
25.64
28.61
25.43
23.53
79
17.20
Gross margin%
7.29
10.12
13.09
14.75
15.50
17.20
15.53
16.09
14.73
13.26
19.80
15.53
14.74
69
14.59
Operating margin%
30.22
31.64
34.02
36.32
35.78
33.08
33.45
33.79
36.63
35.97
29.35
33.79
33.90
85
20.05
Net margin%
10.65
9.26
10.05
9.60
9.11
11.59
10.39
11.56
11.32
13.20
26.09
11.56
10.52
8
33.50
P/E ratio (avg)x
12.37
14.40
16.26
18.39
18.76
21.51
21.68
20.52
24.13
25.64
29.54
21.68
19.64
12
31.42
EV/EBITx
8.400
7.491
8.105
8.415
8.871
8.672
7.777
8.583
8.997
9.753
35.65
8.672
8.499
93
21.81
FCF yield (avg)%
16.86
19.69
17.73
17.35
19.57
21.09
23.87
24.17
25.99
23.89
13.52
23.89
20.39
86
7.02
FCF margin%
12.06
9.75
9.50
9.06
9.01
6.69
4.85
5.89
6.50
6.45
6.58
6.45
7.85
94
0.188
FCF / Net incomex
0.362
0.404
0.455
0.438
0.496
0.538
0.494
0.497
0.546
0.574
0.985
0.538
0.495
17
29.21
ROIC%
10.63
10.72
8.02
10.75
11.46
8.55
8.21
7.02
9.13
7.80
9.20
8.21
8.84
15
24.19
Return on equity%
14.03
13.20
11.31
8.50
8.47
7.20
9.36
8.34
8.50
10.91
4.74
8.50
8.93
34
24.61
Return on assets%
16.07
16.68
13.83
14.76
17.53
15.67
14.13
12.04
12.65
13.29
25.33
13.29
14.45
76
0.07
EPS¥
0.16
0.17
0.18
0.18
0.21
0.23
0.26
0.28
0.27
0.27
0.08
5.27%
5.08%
—
3.10
EPS growth%
16.66
17.95
16.52
17.52
15.00
13.54
11.29
10.38
11.79
12.87
27.52
11.79
14.27
44
0.19
Bookvalue per sh¥
0.20
0.20
0.20
0.22
0.26
0.28
0.31
0.34
0.39
0.39
0.04
8.51%
6.11%
—
0.14
FCF per share¥
0.12
0.13
0.12
0.13
0.15
0.16
0.18
0.18
0.17
0.17
0.05
3.10%
4.34%
—
0.08
Dividend per sh¥
0.22
0.22
0.24
0.24
0.27
0.31
0.31
0.31
0.37
0.37
0.19
6.69%
4.85%
—
27.17
Div yield (avg)%
23.37
23.64
22.07
23.09
24.49
24.98
24.89
27.75
27.08
27.81
3.53
27.08
24.69
62
25.74
Payout ratio%
23.66
25.34
22.60
22.11
20.26
23.16
23.08
22.84
22.35
20.49
15.82
22.84
22.72
12
1.624
Shares (diluted)B
1.736
1.656
1.567
1.776
1.715
1.991
2.141
2.392
2.326
2.420
1.600
7.13%
2.86%
88
7.29
Buyback yield%
23.37
23.46
25.71
24.58
23.62
24.29
24.15
26.87
26.26
24.36
5.23
24.36
24.32
85
1.082
D/E ratiox
1.879
1.934
1.859
2.006
1.928
1.790
1.627
1.706
1.686
1.589
0.761
1.686
1.825
90
0.846
Enterprise value¥B
0.999
1.097
1.205
1.359
1.534
1.568
1.647
1.821
2.030
2.277
0.128
8.21%
8.72%
73
609.4
LT debt¥M
283.1
300.8
354.9
338.4
340.4
355.1
387.6
400.0
404.6
424.5
446.5
4.52%
5.05%
52
Revenue
¥1.211B
1.04%
1.00×
Cost of revenue
¥848.0M
1.04%
1.00×
Operating expenses
¥249.1M
1.26%
1.02×
Cash and investments
17.42%