0.691
Revenue¥B
0.884
0.909
0.941
0.943
0.948
0.977
0.999
0.999
0.997
1.025
0.745
1.57%
1.62%
15
7.39
Revenue growth%
10.52
9.46
10.33
10.81
8.42
7.96
6.28
7.66
7.19
9.61
12.69
7.66
8.94
8
22.51
Gross margin%
20.97
23.81
21.67
23.11
22.89
23.91
24.06
26.90
29.85
31.13
15.34
26.90
23.86
17
19.45
Operating margin%
12.60
12.56
13.93
14.86
14.30
11.55
9.79
9.10
9.70
10.17
10.92
9.79
12.05
9
14.24
Net margin%
3.25
1.66
3.19
5.88
4.19
1.62
1.41
3.44
1.61
1.93
26.17
1.62
2.56
76
14.91
P/E ratio (avg)x
31.60
34.36
31.75
31.16
34.29
37.05
33.77
31.75
28.66
29.43
37.91
31.75
31.75
16
6.797
EV/EBITx
16.51
18.28
16.55
16.62
17.14
18.40
16.37
15.43
14.80
13.44
33.54
15.43
16.53
94
4.95
FCF yield (avg)%
27.95
25.02
24.57
25.62
25.60
23.44
20.53
18.01
16.39
15.66
12.54
18.01
24.00
70
12.70
FCF margin%
8.17
7.68
8.34
5.65
7.42
6.35
3.81
5.46
7.51
10.32
7.03
6.35
7.47
43
0.489
FCF / Net incomex
0.573
0.596
0.574
0.679
0.668
0.731
0.735
0.736
0.870
1.026
0.984
0.736
0.705
71
12.55
ROIC%
25.96
26.98
27.12
26.17
27.50
28.59
30.96
32.25
32.42
34.34
11.53
32.25
28.05
8
10.79
Return on equity%
27.72
27.86
29.71
27.93
30.08
31.02
31.56
31.48
30.00
28.80
10.70
31.02
29.86
6
2.34
Return on assets%
28.37
30.13
27.56
26.57
25.80
23.16
25.08
25.18
27.30
28.46
6.86
25.18
26.94
23
0.17
EPS¥
0.24
0.22
0.25
0.23
0.22
0.24
0.28
0.30
0.30
0.30
0.18
6.07%
2.47%
—
3.02
EPS growth%
8.41
7.19
5.54
3.54
4.73
7.65
4.75
6.28
4.58
5.16
18.30
5.16
5.35
21
0.12
Bookvalue per sh¥
0.10
0.11
0.12
0.13
0.14
0.16
0.18
0.18
0.18
0.19
0.26
6.12%
5.99%
—
0.09
FCF per share¥
0.21
0.25
0.29
0.32
0.33
0.33
0.36
0.38
0.46
0.50
0.30
8.69%
9.42%
—
0.19
Dividend per sh¥
0.28
0.32
0.32
0.30
0.32
0.30
0.34
0.37
0.35
0.36
0.11
2.64%
3.95%
—
12.12
Div yield (avg)%
21.63
23.63
20.95
23.71
24.98
24.65
23.95
24.50
23.04
25.44
9.83
24.50
23.83
48
7.48
Payout ratio%
13.95
15.18
17.38
15.24
15.51
15.19
12.78
13.67
13.87
14.04
6.34
13.87
14.61
32
1.120
Shares (diluted)B
1.488
1.584
1.551
1.772
1.651
1.510
1.477
1.410
1.467
1.610
1.182
(0.51%)
2.00%
42
29.53
Buyback yield%
29.45
30.66
31.00
33.62
32.28
31.68
29.83
30.12
32.65
33.23
20.99
31.68
31.34
34
0.843
D/E ratiox
0.284
0.304
0.325
0.284
0.246
0.258
0.253
0.276
0.269
0.260
0.974
0.260
0.272
45
405.6
Enterprise value¥M
448.7
388.1
392.3
358.0
310.2
323.9
330.7
314.6
281.7
255.0
61.43
(3.84%)
(5.91%)
70
0.758
LT debt¥B
0.983
1.133
1.125
1.142
1.170
1.179
1.159
1.229
1.417
1.434
0.421
4.15%
4.27%
57
Revenue
¥1.025B
1.62%
1.00×
Cost of revenue
¥592.4M
1.67%
1.00×
Operating expenses
¥98.24M
1.51%
0.99×
Cash and investments
17.25%