0.816
Revenue¥B
0.933
0.991
1.057
1.133
1.203
1.280
1.344
1.390
1.442
1.501
0.881
4.52%
5.48%
71
24.11
Revenue growth%
26.46
26.69
24.32
24.05
25.47
26.25
25.84
28.65
26.59
24.57
15.64
26.25
26.05
92
6.56
Gross margin%
29.70
26.73
27.13
27.05
27.11
27.77
26.34
23.97
21.70
19.28
4.19
23.97
26.89
47
29.85
Operating margin%
22.43
23.86
20.91
23.17
23.15
24.04
21.51
19.01
19.19
17.79
17.40
19.19
21.97
25
3.33
Net margin%
24.16
22.59
22.43
23.02
21.61
23.82
20.98
23.83
23.40
22.21
3.53
23.40
22.80
94
24.29
P/E ratio (avg)x
25.26
26.22
27.58
25.30
28.53
26.41
28.89
28.54
26.38
27.07
24.41
27.07
26.74
45
7.487
EV/EBITx
19.83
21.71
21.01
23.05
27.29
31.18
32.74
33.66
32.64
35.14
11.56
32.74
29.23
90
3.68
FCF yield (avg)%
13.34
16.06
13.96
11.11
13.43
10.70
11.09
8.89
10.34
7.58
5.21
10.34
11.10
18
25.65
FCF margin%
0.40
0.40
1.06
3.16
2.73
2.27
0.40
0.77
2.13
0.40
24.80
0.77
0.91
65
0.115
FCF / Net incomex
0.483
0.470
0.488
0.470
0.478
0.498
0.472
0.508
0.552
0.607
0.880
0.508
0.485
9
20.91
ROIC%
16.70
18.11
20.23
18.36
16.14
15.44
12.62
12.39
10.58
9.81
2.76
12.39
15.79
60
4.91
Return on equity%
24.97
23.15
23.15
21.62
19.97
22.23
20.01
21.48
20.98
18.28
4.17
20.98
21.55
34
26.94
Return on assets%
18.25
15.42
18.33
19.90
18.32
16.16
13.50
11.76
14.71
16.56
28.11
14.71
16.36
78
0.14
EPS¥
0.18
0.17
0.17
0.17
0.18
0.16
0.15
0.15
0.15
0.15
0.15
(3.02%)
(2.19%)
—
13.81
EPS growth%
26.73
28.14
27.33
29.04
31.71
33.21
30.84
32.04
29.95
30.34
19.23
30.84
30.14
86
0.45
Bookvalue per sh¥
0.61
0.63
0.70
0.78
0.90
1.09
1.07
1.29
1.35
1.53
0.14
11.26%
9.75%
—
0.20
FCF per share¥
0.25
0.24
0.26
0.29
0.26
0.23
0.20
0.20
0.18
0.16
0.47
(8.98%)
(4.97%)
—
0.21
Dividend per sh¥
0.15
0.14
0.15
0.16
0.15
0.14
0.15
0.16
0.18
0.18
0.24
3.89%
2.91%
—
11.00
Div yield (avg)%
27.79
28.58
30.38
28.43
27.48
29.00
26.02
24.12
22.34
24.04
12.15
24.12
27.63
10
9.80
Payout ratio%
27.95
27.36
27.33
26.92
29.00
29.20
28.17
30.26
30.46
30.42
15.86
30.26
28.58
90
1.143
Shares (diluted)B
1.415
1.256
1.143
1.262
1.375
1.499
1.328
1.488
1.458
1.476
1.120
1.42%
0.85%
79
9.84
Buyback yield%
26.88
27.67
30.08
30.44
33.14
32.55
32.45
34.65
32.67
32.31
12.80
32.55
32.38
59
1.072
D/E ratiox
0.281
0.268
0.280
0.284
0.309
0.307
0.319
0.326
0.361
0.335
0.855
0.326
0.308
57
0.140
Enterprise value¥B
0.085
0.085
0.087
0.082
0.083
0.085
0.082
0.089
0.090
0.104
1.165
4.54%
1.47%
43
1.437
LT debt¥B
0.251
0.289
0.308
0.343
0.327
0.307
0.356
0.343
0.389
0.443
1.716
6.25%
6.50%
67
Revenue
¥1.501B
5.48%
1.00×
Cost of revenue
¥882.1M
5.33%
0.99×
Operating expenses
¥301.3M
5.40%
0.99×
Cash and investments
15.92%