0.939
Revenue¥B
0.477
0.505
0.542
0.580
0.624
0.678
0.724
0.764
0.832
0.900
1.019
7.60%
7.42%
88
10.20
Revenue growth%
12.94
15.76
13.27
14.30
15.52
17.53
20.12
21.34
21.59
21.70
25.95
21.34
16.65
83
27.22
Gross margin%
3.90
2.82
2.49
4.77
5.49
2.81
2.47
4.27
5.82
3.22
6.60
3.22
3.56
74
28.05
Operating margin%
10.67
13.63
14.77
17.33
18.71
19.94
17.17
16.47
19.23
16.25
8.58
17.17
16.82
40
4.53
Net margin%
24.05
23.75
23.77
21.89
19.05
18.28
20.30
19.52
18.06
18.99
4.27
18.99
19.91
45
26.59
P/E ratio (avg)x
11.23
11.30
13.50
14.80
15.57
17.42
19.63
20.39
20.98
22.62
35.88
20.39
16.49
89
19.85
EV/EBITx
39.82
37.04
35.63
36.95
40.62
43.03
38.82
34.45
35.21
35.81
36.33
35.81
36.99
45
6.06
FCF yield (avg)%
11.71
9.22
12.15
11.40
10.09
10.77
12.30
15.04
13.85
14.07
17.75
13.85
11.93
83
23.07
FCF margin%
28.98
26.66
24.22
22.17
22.79
23.69
23.15
21.71
22.97
25.35
7.81
23.15
23.42
66
0.872
FCF / Net incomex
0.520
0.504
0.460
0.496
0.503
0.451
0.429
0.439
0.421
0.429
0.173
0.429
0.456
41
6.20
ROIC%
17.26
15.51
16.75
16.67
15.63
13.28
15.52
18.24
17.05
17.58
13.94
17.05
16.71
8
23.75
Return on equity%
0.40
1.18
0.40
1.01
0.40
0.40
2.39
4.35
4.01
4.61
10.18
4.01
1.09
48
12.01
Return on assets%
20.23
22.57
20.93
20.46
18.06
20.37
20.20
20.81
20.30
22.30
27.77
20.37
20.42
72
1.16
EPS¥
0.42
0.44
0.49
0.49
0.59
0.69
0.82
0.88
0.96
1.07
1.27
12.71%
10.65%
—
25.85
EPS growth%
21.41
21.73
20.39
20.96
20.43
20.65
22.21
24.45
24.58
27.02
8.96
24.45
21.57
52
1.11
Bookvalue per sh¥
0.45
0.48
0.50
0.56
0.59
0.59
0.62
0.61
0.65
0.65
0.65
1.96%
4.15%
—
0.22
FCF per share¥
0.89
0.90
1.00
0.93
1.03
1.01
0.96
0.92
0.93
1.01
1.04
(0.36%)
1.59%
—
1.05
Dividend per sh¥
0.70
0.73
0.68
0.71
0.70
0.74
0.76
0.73
0.78
0.80
0.61
2.69%
0.94%
—
25.99
Div yield (avg)%
17.31
17.82
20.56
18.34
18.37
20.61
18.38
16.20
17.38
15.29
18.76
17.38
18.08
92
23.29
Payout ratio%
18.02
17.33
16.06
15.21
16.89
16.69
19.44
21.58
23.80
25.99
14.85
21.58
17.67
61
988.7
Shares (diluted)M
862.6
876.7
902.9
801.4
821.4
854.3
763.1
685.9
673.3
603.2
953.3
(5.99%)
(3.31%)
75
28.91
Buyback yield%
26.55
27.46
28.17
30.93
29.93
27.90
27.29
27.33
26.71
28.25
19.36
27.33
27.68
14
0.946
D/E ratiox
0.792
0.855
0.971
0.881
0.879
0.807
0.925
0.904
1.028
1.030
0.737
0.925
0.893
21
502.6
Enterprise value¥M
798.5
792.7
776.9
702.7
668.0
700.9
634.4
650.9
614.2
560.8
693.5
(3.44%)
(2.96%)
51
984.3
LT debt¥M
693.6
645.4
666.5
694.6
691.5
684.0
588.4
629.2
586.4
552.2
244.1
(4.40%)
(1.48%)
71
Revenue
¥900.4M
7.42%
1.00×
Cost of revenue
¥512.8M
7.33%
0.99×
Operating expenses
¥179.1M
7.72%
1.03×
Cash and investments
19.19%
Goodwill & intangibles
17.13%