0.922
Revenue¥B
0.910
0.963
1.020
1.073
1.084
1.098
1.115
1.126
1.153
1.215
0.997
2.31%
3.07%
76
25.20
Revenue growth%
16.08
15.78
16.33
13.62
13.14
11.99
13.49
16.45
19.41
21.46
6.40
16.45
15.93
83
21.48
Gross margin%
30.97
31.26
34.18
37.06
38.62
41.20
40.30
41.68
44.27
44.34
25.63
41.68
39.46
21
23.37
Operating margin%
18.78
19.83
21.84
19.01
20.15
20.36
17.72
15.26
13.28
10.73
15.25
15.26
18.89
84
15.21
Net margin%
23.99
22.21
20.49
19.59
17.02
14.48
12.38
11.10
13.85
13.60
13.90
13.60
15.75
48
24.96
P/E ratio (avg)x
28.41
28.23
31.85
32.20
35.81
34.63
37.28
36.48
41.95
46.84
16.50
37.28
35.22
39
33.89
EV/EBITx
46.20
49.92
49.63
54.20
56.98
64.60
66.08
62.29
71.01
66.61
25.87
66.08
59.64
35
7.86
FCF yield (avg)%
0.40
1.00
1.87
1.87
0.40
3.12
1.96
0.40
0.40
0.40
20.78
0.40
0.70
25
20.29
FCF margin%
16.21
17.84
16.41
18.77
19.76
21.66
20.32
18.85
17.62
20.07
22.99
20.07
18.81
90
1.636
FCF / Net incomex
2.125
2.178
2.411
2.868
3.293
3.715
3.911
4.500
4.857
4.865
0.946
4.500
3.504
44
25.42
ROIC%
30.05
27.85
27.68
26.58
25.15
24.05
23.84
26.47
29.21
28.07
24.72
26.47
27.13
63
4.84
Return on equity%
16.79
17.35
17.81
16.51
14.29
11.70
12.62
13.30
13.84
11.35
15.52
12.62
14.06
43
25.48
Return on assets%
16.48
17.16
14.87
13.02
14.05
16.49
18.79
20.25
22.64
25.32
16.45
20.25
16.82
22
0.57
EPS¥
0.48
0.48
0.53
0.58
0.53
0.57
0.55
0.51
0.48
0.49
0.63
(1.53%)
0.25%
—
15.21
EPS growth%
6.04
4.77
7.58
10.04
12.71
12.41
10.92
10.90
10.72
11.49
14.81
10.92
10.81
22
0.97
Bookvalue per sh¥
0.41
0.36
0.37
0.39
0.38
0.41
0.43
0.41
0.44
0.48
0.83
4.86%
1.91%
—
1.05
FCF per share¥
1.05
1.25
1.29
1.38
1.67
1.77
1.93
1.92
2.27
2.75
0.78
10.58%
10.57%
—
0.66
Dividend per sh¥
1.51
1.53
1.75
1.84
1.82
2.05
1.90
1.81
1.83
1.89
0.31
0.70%
3.79%
—
19.97
Div yield (avg)%
1.74
0.40
0.86
0.40
1.67
3.20
0.85
2.36
4.56
2.68
14.19
2.68
1.70
79
9.62
Payout ratio%
10.46
12.55
14.57
17.25
16.67
16.72
19.36
19.17
21.39
18.74
28.83
19.17
16.99
77
0.607
Shares (diluted)B
0.767
0.741
0.793
0.775
0.765
0.843
0.999
1.071
1.245
1.394
0.628
12.75%
6.22%
29
13.94
Buyback yield%
11.18
8.39
10.38
9.28
10.55
9.03
8.50
8.76
7.21
8.59
22.03
8.59
8.90
58
1.596
D/E ratiox
0.894
0.963
0.997
1.072
1.039
1.169
1.325
1.380
1.556
1.623
0.670
1.380
1.120
80
0.841
Enterprise value¥B
1.273
1.494
1.725
1.818
1.978
2.309
2.530
2.778
3.290
3.520
0.682
12.22%
10.58%
42
901.6
LT debt¥M
776.0
827.9
783.5
726.2
678.3
616.0
604.7
543.8
574.1
513.2
319.4
(5.42%)
(3.31%)
49
Revenue
¥1.215B
3.07%
1.00×
Cost of revenue
¥594.6M
2.77%
0.97×
Operating expenses
¥306.4M
3.54%
1.05×
Property and equipment
20.42%
Cash and investments
15.87%