2.053
Revenue¥B
1.657
1.702
1.792
1.826
1.857
1.912
1.992
2.074
2.123
2.241
2.147
3.83%
3.60%
78
24.16
Revenue growth%
9.96
10.35
7.42
6.76
4.80
4.83
6.35
5.80
6.12
7.58
25.64
6.12
6.55
13
16.81
Gross margin%
31.31
30.84
28.43
27.25
28.13
30.31
33.04
31.91
30.92
32.36
20.81
31.91
30.88
38
13.52
Operating margin%
15.48
17.42
20.05
19.96
21.16
18.88
16.36
14.33
15.31
13.51
17.25
15.31
16.89
31
14.65
Net margin%
24.82
25.50
26.08
23.82
24.83
24.16
25.11
22.56
22.21
20.53
17.69
22.56
24.49
43
22.07
P/E ratio (avg)x
24.65
27.88
31.81
35.63
38.23
39.90
38.81
43.18
43.61
50.03
32.28
43.18
38.52
95
16.93
EV/EBITx
19.24
19.59
18.53
17.42
16.52
16.62
15.73
15.33
16.17
17.31
16.76
16.17
16.97
28
11.91
FCF yield (avg)%
26.51
28.94
26.78
29.64
27.24
27.87
30.86
28.03
29.81
32.41
26.90
29.81
28.49
60
8.07
FCF margin%
4.46
4.83
5.50
5.57
8.31
9.97
12.97
10.23
11.66
12.15
17.90
11.66
9.14
48
1.579
FCF / Net incomex
1.443
1.538
1.348
1.344
1.326
1.272
1.321
1.235
1.279
1.207
1.061
1.272
1.323
24
10.73
ROIC%
1.96
0.40
2.84
4.66
2.21
2.82
0.64
1.94
3.35
2.98
10.91
2.82
2.51
46
22.01
Return on equity%
3.87
3.77
6.75
9.09
8.62
8.36
10.89
8.75
11.20
10.90
29.25
10.89
8.69
62
25.66
Return on assets%
7.75
7.07
7.87
10.35
11.88
12.14
13.77
14.92
12.00
10.93
3.63
12.14
11.41
68
0.15
EPS¥
0.09
0.09
0.09
0.09
0.08
0.08
0.08
0.08
0.07
0.07
0.16
(3.70%)
(3.53%)
—
26.23
EPS growth%
20.25
20.77
20.62
18.29
19.51
21.94
20.53
19.80
17.96
20.49
23.55
20.49
20.37
45
0.18
Bookvalue per sh¥
0.19
0.21
0.21
0.20
0.20
0.18
0.20
0.19
0.20
0.21
0.11
1.80%
0.45%
—
0.06
FCF per share¥
0.11
0.12
0.13
0.15
0.13
0.14
0.13
0.15
0.14
0.14
0.17
1.66%
1.65%
—
0.19
Dividend per sh¥
0.15
0.17
0.19
0.17
0.18
0.20
0.18
0.21
0.19
0.17
0.08
(0.13%)
0.99%
—
28.65
Div yield (avg)%
19.03
17.02
18.63
21.14
18.59
16.58
19.31
17.54
18.00
16.90
23.20
17.54
18.29
7
28.74
Payout ratio%
27.10
26.06
27.59
30.01
28.82
26.40
27.28
26.63
28.44
29.68
21.22
27.28
27.44
37
3.397
Shares (diluted)B
3.635
3.693
4.090
4.052
4.232
3.916
3.964
4.347
4.330
4.912
3.408
3.02%
4.27%
54
14.36
Buyback yield%
9.55
11.39
10.18
12.04
13.09
13.68
10.76
12.29
12.64
10.35
18.48
12.29
11.71
65
0.656
D/E ratiox
1.058
1.021
0.993
1.027
0.981
0.995
1.161
1.266
1.209
1.323
0.459
1.209
1.043
45
0.159
Enterprise value¥B
1.150
1.112
1.267
1.485
1.610
1.756
1.699
1.801
2.050
2.048
0.246
4.93%
6.06%
67
1,047
LT debt¥M
62.12
53.70
55.90
60.90
54.52
47.39
44.85
43.48
39.83
43.02
490.2
(4.63%)
(5.06%)
74
Revenue
¥2.241B
3.60%
1.00×
Cost of revenue
¥1.350B
3.37%
0.98×
Operating expenses
¥439.3M
4.39%
1.08×
Cash and investments
17.46%
Property and equipment
16.11%