0.179
Revenue¥B
0.580
0.631
0.680
0.755
0.816
0.897
0.997
1.061
1.137
1.242
0.188
8.75%
8.74%
30
17.45
Revenue growth%
30.06
28.33
26.73
27.86
25.77
24.33
22.07
25.06
26.50
23.87
11.95
24.33
26.13
86
7.27
Gross margin%
31.53
31.04
28.78
29.79
31.58
29.71
32.15
31.98
31.72
29.97
2.74
31.72
31.28
64
9.71
Operating margin%
34.50
36.29
33.59
34.45
31.51
32.85
30.07
29.79
30.15
27.65
22.95
30.07
32.18
49
12.40
Net margin%
17.01
19.78
22.13
22.33
20.32
22.32
22.94
20.64
23.03
22.65
10.04
22.65
22.22
9
33.36
P/E ratio (avg)x
14.74
14.44
12.80
13.55
11.88
11.22
10.26
11.21
12.14
13.04
27.18
11.22
12.47
46
23.02
EV/EBITx
26.85
27.05
23.50
24.99
25.77
24.13
26.19
27.77
28.71
30.74
34.47
27.77
26.52
36
9.63
FCF yield (avg)%
16.02
15.99
17.11
19.54
17.91
20.57
18.16
20.24
18.06
17.15
2.45
18.16
17.98
67
4.59
FCF margin%
12.06
9.16
9.09
6.98
4.43
3.01
1.08
2.82
1.45
2.16
11.45
2.16
3.72
17
0.284
FCF / Net incomex
1.084
1.009
1.052
0.943
1.008
1.011
0.920
0.909
0.970
1.058
0.559
0.970
1.008
41
27.95
ROIC%
17.03
17.50
16.27
18.69
20.11
18.83
16.81
17.60
20.06
22.49
28.12
18.83
18.15
55
3.59
Return on equity%
12.91
15.42
17.21
14.38
14.32
11.60
9.61
12.59
12.25
9.78
17.94
11.60
12.75
61
22.05
Return on assets%
18.51
19.93
20.29
18.05
16.16
15.55
16.14
17.49
16.49
16.63
3.38
16.49
17.06
11
0.16
EPS¥
0.09
0.10
0.10
0.10
0.11
0.11
0.10
0.11
0.11
0.12
0.18
1.33%
4.13%
—
17.57
EPS growth%
26.93
28.90
30.43
28.31
29.67
29.69
31.74
34.60
32.12
33.97
7.04
32.12
30.06
26
0.19
Bookvalue per sh¥
0.18
0.15
0.16
0.15
0.14
0.13
0.12
0.11
0.10
0.10
0.18
(6.83%)
(5.59%)
—
0.18
FCF per share¥
0.08
0.07
0.07
0.06
0.06
0.06
0.05
0.05
0.06
0.05
0.17
(5.32%)
(4.51%)
—
0.06
Dividend per sh¥
0.13
0.13
0.12
0.11
0.11
0.10
0.11
0.10
0.11
0.12
0.12
3.21%
0.36%
—
23.11
Div yield (avg)%
5.55
8.27
8.03
9.78
10.86
11.06
12.07
9.63
11.26
11.85
24.98
11.26
10.32
53
9.31
Payout ratio%
0.40
1.57
4.03
1.47
2.65
0.83
2.36
5.10
2.71
3.09
20.15
2.71
2.51
5
1.672
Shares (diluted)B
1.420
1.451
1.537
1.398
1.357
1.264
1.205
1.144
1.193
1.208
1.724
(2.29%)
(1.43%)
72
21.07
Buyback yield%
10.70
9.54
10.23
7.30
8.62
8.14
9.26
12.14
14.73
15.98
3.56
12.14
9.88
22
0.397
D/E ratiox
1.125
1.178
1.093
0.991
1.073
1.148
1.248
1.273
1.353
1.530
0.976
1.273
1.163
34
323.2
Enterprise value¥M
287.2
260.9
229.1
215.6
195.9
200.2
184.6
194.3
191.9
192.2
799.2
(0.38%)
(5.45%)
79
0.475
LT debt¥B
0.673
0.650
0.727
0.663
0.637
0.563
0.624
0.599
0.617
0.570
1.023
(2.19%)
(0.96%)
94
Revenue
¥1.242B
8.74%
1.00×
Cost of revenue
¥808.6M
8.88%
1.01×
Operating expenses
¥168.0M
7.49%
0.89×
Cash and investments
19.24%