1.457
Revenue¥B
3.064
3.081
3.097
3.159
3.206
3.216
3.285
3.278
3.286
3.276
1.622
0.43%
0.94%
66
28.84
Revenue growth%
31.17
33.74
33.93
33.87
33.79
35.32
34.97
34.11
36.54
37.11
17.09
35.32
34.02
31
7.83
Gross margin%
31.55
33.41
34.33
31.91
32.99
32.41
33.60
36.34
37.72
37.17
18.59
36.34
33.51
53
15.70
Operating margin%
33.28
35.91
38.56
37.08
36.36
36.42
37.70
37.87
39.75
42.72
22.02
37.87
37.39
54
18.30
Net margin%
9.38
6.42
7.04
4.98
6.37
8.73
11.15
8.52
7.72
9.96
12.23
8.73
8.12
8
14.03
P/E ratio (avg)x
13.20
13.13
13.18
13.60
15.06
14.45
15.29
15.42
15.24
17.11
30.30
15.29
14.75
59
13.50
EV/EBITx
22.51
26.09
29.62
29.57
28.51
27.12
27.58
29.01
30.17
29.50
33.14
29.01
28.76
10
4.29
FCF yield (avg)%
0.42
0.40
2.59
0.40
2.00
0.66
2.10
3.55
1.21
0.40
9.91
1.21
0.93
14
13.42
FCF margin%
29.87
32.62
32.67
33.70
35.10
34.34
34.92
37.28
39.78
39.93
24.26
37.28
34.63
40
1.636
FCF / Net incomex
0.170
0.176
0.152
0.146
0.136
0.135
0.137
0.134
0.125
0.109
1.392
0.134
0.136
60
19.97
ROIC%
16.65
13.74
12.51
14.33
13.96
16.95
18.00
18.72
18.72
19.12
7.08
18.72
16.80
31
8.88
Return on equity%
0.40
1.44
2.71
3.00
2.78
2.40
3.60
1.11
0.40
0.40
13.01
1.11
1.92
15
11.23
Return on assets%
1.87
2.79
1.70
4.22
5.12
2.22
3.55
5.76
6.12
4.89
19.96
4.89
3.88
51
0.22
EPS¥
0.29
0.31
0.32
0.36
0.39
0.42
0.44
0.45
0.51
0.48
0.24
4.36%
4.75%
—
28.51
EPS growth%
22.17
23.53
25.44
23.44
22.38
19.96
17.81
17.41
15.98
13.93
13.83
17.41
21.07
44
0.19
Bookvalue per sh¥
0.35
0.37
0.36
0.34
0.33
0.38
0.36
0.39
0.40
0.45
0.15
5.97%
2.64%
—
0.07
FCF per share¥
0.33
0.35
0.35
0.32
0.30
0.32
0.30
0.31
0.32
0.34
0.14
3.04%
1.42%
—
0.07
Dividend per sh¥
0.17
0.16
0.16
0.16
0.16
0.15
0.15
0.16
0.16
0.14
0.21
(2.25%)
(1.20%)
—
27.67
Div yield (avg)%
4.93
3.82
4.04
4.13
4.86
4.28
7.08
6.76
6.53
4.61
14.15
6.53
4.73
72
4.81
Payout ratio%
9.89
7.99
8.17
5.66
3.63
5.12
3.34
2.29
0.40
1.71
26.94
2.29
4.38
69
2.339
Shares (diluted)B
2.505
2.488
2.489
2.684
2.730
3.001
3.204
3.067
2.878
3.208
2.363
3.28%
3.15%
55
19.95
Buyback yield%
32.99
32.85
33.27
34.70
32.85
35.03
37.36
36.86
34.60
33.48
4.55
35.03
34.04
57
0.967
D/E ratiox
1.293
1.351
1.335
1.249
1.274
1.193
1.235
1.226
1.176
1.164
1.246
1.193
1.242
68
2.153
Enterprise value¥B
1.663
1.678
1.772
1.789
1.767
1.909
2.216
2.187
2.396
2.711
1.771
8.94%
5.08%
8
0.491
LT debt¥B
1.964
2.027
2.095
1.922
1.932
1.833
1.987
1.873
1.770
1.590
2.833
(3.83%)
(3.38%)
64
Revenue
¥3.276B
0.94%
1.00×
Cost of revenue
¥1.993B
0.89%
1.00×
Operating expenses
¥612.0M
0.90%
1.00×
Cash and investments
16.25%