1.218
Revenue¥B
0.898
0.963
1.005
1.045
1.084
1.146
1.219
1.309
1.363
1.451
1.251
5.99%
5.50%
28
10.10
Revenue growth%
15.02
17.88
18.64
16.22
15.11
17.50
20.30
19.53
16.56
15.89
14.97
17.50
17.03
65
9.07
Gross margin%
18.43
17.59
15.02
12.54
11.19
8.85
8.90
11.74
12.66
13.69
16.00
11.74
12.60
26
3.09
Operating margin%
14.32
11.67
11.64
13.92
11.19
9.22
6.83
4.22
4.54
7.53
12.69
6.83
10.21
77
25.56
Net margin%
15.05
15.26
14.40
16.08
14.40
12.55
10.31
9.74
8.98
11.52
9.93
10.31
13.47
89
37.17
P/E ratio (avg)x
35.05
39.74
46.37
47.26
46.29
50.54
52.57
63.33
62.40
61.29
23.40
61.29
48.90
40
8.648
EV/EBITx
19.47
19.42
17.39
16.25
17.59
17.75
18.97
20.71
22.56
25.31
23.80
20.71
19.20
23
3.46
FCF yield (avg)%
29.93
32.55
34.79
32.58
33.63
34.71
33.39
34.02
34.07
33.67
10.92
34.02
33.65
65
22.94
FCF margin%
21.63
23.74
25.14
26.22
29.11
26.82
24.64
22.92
23.20
21.57
18.89
23.20
24.19
86
0.326
FCF / Net incomex
1.024
1.146
1.180
1.158
1.169
1.147
1.310
1.410
1.314
1.377
0.990
1.314
1.175
39
28.08
ROIC%
30.61
27.89
25.83
23.13
20.18
22.32
19.71
22.23
23.31
20.63
16.52
22.23
22.72
68
16.00
Return on equity%
22.75
21.28
22.87
21.89
24.75
24.71
27.32
29.78
31.71
29.91
6.86
29.78
24.73
81
16.31
Return on assets%
19.72
19.46
18.69
19.88
22.03
23.94
23.06
22.60
22.72
20.92
16.71
22.72
21.47
84
0.19
EPS¥
0.55
0.61
0.57
0.55
0.64
0.61
0.70
0.79
0.76
0.87
0.21
6.34%
4.00%
—
22.56
EPS growth%
20.61
20.80
23.49
20.72
17.83
19.48
20.98
20.28
22.09
24.05
9.39
20.98
20.76
82
0.19
Bookvalue per sh¥
0.23
0.24
0.23
0.22
0.23
0.23
0.24
0.27
0.28
0.29
0.68
4.30%
2.73%
—
0.21
FCF per share¥
0.17
0.16
0.14
0.12
0.10
0.09
0.09
0.08
0.07
0.06
0.54
(10.75%)
(11.11%)
—
0.26
Dividend per sh¥
0.43
0.42
0.37
0.37
0.32
0.29
0.28
0.31
0.29
0.32
0.17
(0.19%)
(3.69%)
—
23.04
Div yield (avg)%
27.05
28.12
30.89
28.57
30.83
31.50
31.50
28.50
26.41
28.34
13.70
28.50
28.53
9
12.82
Payout ratio%
17.20
15.13
14.95
13.15
14.50
12.30
13.08
11.41
10.19
8.15
5.71
11.41
13.11
59
0.942
Shares (diluted)B
1.090
1.090
0.968
1.069
1.180
1.204
1.120
1.026
1.138
1.022
0.920
(2.84%)
0.49%
84
14.35
Buyback yield%
23.74
25.69
28.26
27.91
30.07
31.51
34.25
32.45
34.17
33.93
13.03
33.93
30.79
86
0.282
D/E ratiox
0.505
0.441
0.444
0.424
0.446
0.396
0.401
0.354
0.372
0.389
1.233
0.389
0.412
59
1,223
Enterprise value¥M
658.3
565.2
549.3
529.1
575.8
555.9
509.8
530.4
459.6
493.6
263.5
(3.04%)
(3.34%)
11
786.8
LT debt¥M
396.2
417.8
436.4
487.1
578.2
646.7
665.7
747.4
764.1
797.4
485.8
6.64%
8.33%
92
Revenue
¥1.451B
5.50%
1.00×
Cost of revenue
¥989.6M
5.65%
1.01×
Operating expenses
¥356.9M
5.45%
1.00×
Cash and investments
16.75%