0.669
Revenue¥B
1.054
1.065
1.076
1.127
1.181
1.245
1.283
1.326
1.349
1.405
0.694
3.53%
3.30%
86
19.80
Revenue growth%
24.06
25.23
26.27
28.84
27.53
24.80
23.42
22.19
24.55
22.88
19.54
23.42
24.67
74
13.35
Gross margin%
10.20
11.66
11.84
12.40
11.08
8.62
5.91
5.05
3.67
1.21
8.19
5.05
9.41
40
9.99
Operating margin%
22.86
25.84
28.69
26.33
27.03
24.95
27.69
24.79
25.87
23.52
10.91
24.95
25.85
23
12.56
Net margin%
0.40
0.94
0.40
1.22
3.64
4.73
3.22
3.12
0.74
2.58
24.86
3.12
1.90
27
19.59
P/E ratio (avg)x
32.47
34.38
33.16
36.00
37.70
40.37
40.26
45.18
53.87
63.12
7.926
45.18
38.98
64
21.86
EV/EBITx
11.62
10.43
9.122
8.456
8.914
9.217
8.472
7.604
7.649
7.001
8.143
7.649
8.693
70
19.21
FCF yield (avg)%
12.32
11.10
12.81
13.96
13.83
11.89
9.03
6.37
3.46
0.56
25.87
6.37
11.50
44
27.69
FCF margin%
10.05
8.83
8.24
10.55
10.74
11.54
12.90
11.91
9.06
11.57
26.60
11.57
10.64
65
1.771
FCF / Net incomex
0.363
0.387
0.384
0.409
0.410
0.421
0.438
0.484
0.577
0.624
1.104
0.484
0.416
62
6.16
ROIC%
1.38
0.71
0.40
1.07
0.83
0.40
1.58
0.40
2.68
0.40
19.11
0.40
0.77
88
10.31
Return on equity%
4.76
6.50
4.00
6.90
7.42
6.83
9.33
11.35
11.11
11.12
29.09
11.11
7.16
69
26.82
Return on assets%
2.66
2.91
4.63
4.03
4.63
7.01
6.16
4.76
4.99
3.71
11.79
4.99
4.63
92
1.14
EPS¥
0.94
0.84
0.83
0.85
0.84
0.84
0.80
0.86
0.86
0.81
1.18
(0.80%)
(1.68%)
—
26.96
EPS growth%
18.89
16.63
19.41
21.39
21.96
19.11
19.79
19.08
17.16
14.57
27.13
19.08
19.09
78
0.77
Bookvalue per sh¥
1.16
1.17
1.17
1.15
1.14
1.30
1.47
1.54
1.46
1.63
0.64
7.44%
4.92%
—
0.84
FCF per share¥
0.50
0.54
0.62
0.68
0.69
0.77
0.76
0.77
0.83
0.79
0.37
2.83%
5.47%
—
0.21
Dividend per sh¥
0.26
0.23
0.21
0.23
0.22
0.25
0.24
0.23
0.22
0.19
0.70
(2.82%)
(2.03%)
—
18.90
Div yield (avg)%
27.26
24.28
25.71
24.55
23.50
25.28
27.28
28.31
31.12
31.71
13.86
28.31
26.48
33
5.40
Payout ratio%
23.17
23.11
23.22
21.34
24.30
24.39
22.28
20.25
21.24
20.41
17.46
21.24
22.70
66
0.864
Shares (diluted)B
1.295
1.369
1.487
1.638
1.703
1.986
2.020
2.326
2.723
2.820
0.858
10.61%
8.39%
51
13.04
Buyback yield%
9.16
8.78
7.14
5.60
8.24
5.39
7.23
4.59
3.91
3.24
15.00
4.59
6.37
14
0.968
D/E ratiox
1.559
1.668
1.810
2.079
2.375
2.431
2.581
2.732
3.097
3.261
0.804
2.732
2.403
65
359.8
Enterprise value¥M
774.6
818.1
907.8
887.9
861.9
958.7
910.8
914.6
815.0
765.5
222.8
(2.34%)
(0.29%)
82
0.838
LT debt¥B
0.532
0.584
0.700
0.696
0.846
0.855
1.002
1.117
1.147
1.297
1.001
8.92%
10.65%
6
Revenue
¥1.405B
3.30%
1.00×
Cost of revenue
¥946.1M
3.38%
1.01×
Operating expenses
¥177.3M
3.28%
1.00×
Cash and investments
14.96%