0.554
Revenue¥B
1.588
1.638
1.674
1.745
1.833
1.921
2.012
2.096
2.207
2.311
0.619
4.75%
4.46%
11
23.62
Revenue growth%
21.07
20.62
19.42
16.54
13.68
13.00
15.52
13.87
11.60
12.28
8.46
13.00
14.70
70
22.82
Gross margin%
5.68
4.76
6.65
3.74
3.75
1.44
1.53
2.63
1.72
1.35
18.10
1.53
3.19
53
11.00
Operating margin%
22.73
24.66
24.79
26.86
23.90
21.07
20.25
20.00
21.61
22.93
8.24
21.07
22.83
57
14.39
Net margin%
6.94
5.77
4.64
2.83
0.94
0.40
3.14
1.72
0.40
1.76
15.00
1.72
2.30
40
35.05
P/E ratio (avg)x
42.52
45.72
47.69
54.83
54.66
58.35
54.65
55.76
64.06
62.48
28.72
58.35
54.75
10
25.33
EV/EBITx
25.11
27.31
25.16
24.54
22.60
24.97
23.05
21.02
18.63
17.94
26.27
21.02
23.79
16
4.33
FCF yield (avg)%
0.40
0.40
1.07
2.07
0.40
1.98
2.73
2.28
5.06
2.32
29.06
2.32
2.03
29
28.31
FCF margin%
24.66
23.58
20.65
20.40
19.10
18.30
17.62
18.11
15.48
16.38
24.66
17.62
18.70
93
0.679
FCF / Net incomex
1.929
2.281
2.464
2.634
2.579
2.577
2.967
3.490
3.997
4.250
1.648
3.490
2.606
67
28.92
ROIC%
20.59
21.36
23.97
25.45
25.64
26.01
26.28
25.85
25.64
27.05
25.07
26.01
25.64
80
11.21
Return on equity%
25.20
22.34
20.69
17.74
19.51
18.07
20.34
18.04
19.58
22.32
18.15
19.58
19.96
55
9.12
Return on assets%
25.88
26.48
26.44
26.28
24.22
24.60
25.59
24.36
21.81
21.64
27.40
24.36
25.10
93
0.15
EPS¥
0.29
0.32
0.37
0.40
0.40
0.45
0.53
0.61
0.62
0.67
0.16
10.50%
8.93%
—
19.70
EPS growth%
9.25
7.21
7.84
9.00
9.61
8.43
7.30
5.26
5.94
4.84
24.48
5.94
7.57
81
0.27
Bookvalue per sh¥
0.13
0.14
0.14
0.17
0.18
0.22
0.21
0.24
0.26
0.29
0.06
9.99%
8.34%
—
0.10
FCF per share¥
0.25
0.24
0.25
0.23
0.24
0.22
0.22
0.25
0.24
0.22
0.18
(1.72%)
(1.38%)
—
0.26
Dividend per sh¥
0.16
0.18
0.18
0.19
0.20
0.18
0.16
0.14
0.15
0.16
0.21
(4.79%)
(1.23%)
—
19.86
Div yield (avg)%
7.82
7.93
7.76
6.33
6.25
6.75
8.51
6.89
5.33
7.51
11.26
6.89
7.20
91
29.77
Payout ratio%
4.72
5.81
3.64
2.86
4.12
5.49
7.67
8.02
8.89
9.96
24.97
8.02
5.65
30
7.507
Shares (diluted)B
7.783
7.718
6.894
6.183
5.776
5.685
5.661
5.979
6.291
6.550
7.279
2.55%
(2.69%)
84
8.04
Buyback yield%
3.81
3.78
5.79
5.54
5.38
7.78
9.70
12.03
10.35
10.45
19.44
10.35
6.78
68
1.728
D/E ratiox
0.279
0.248
0.275
0.275
0.262
0.274
0.307
0.327
0.343
0.383
1.475
0.327
0.277
51
0.387
Enterprise value¥B
1.983
2.025
1.956
2.177
2.058
2.156
2.235
2.416
2.336
2.665
1.021
5.31%
2.23%
43
1.878
LT debt¥B
0.855
0.959
0.990
0.949
0.895
0.932
1.042
1.124
1.112
1.231
2.404
6.58%
2.89%
68
Revenue
¥2.311B
4.46%
1.00×
Cost of revenue
¥1.557B
4.19%
0.97×
Operating expenses
¥313.2M
5.26%
1.08×
Cash and investments
18.69%