0.126
Revenue¥B
0.717
0.735
0.761
0.802
0.833
0.893
0.944
0.989
1.037
1.091
0.134
5.56%
4.97%
53
21.61
Revenue growth%
13.16
11.31
14.02
12.15
14.83
17.68
19.79
18.16
21.11
20.60
14.64
19.79
16.26
60
18.85
Gross margin%
30.18
31.51
29.38
26.88
29.71
32.43
31.11
33.94
34.51
31.61
27.82
32.43
31.31
30
7.87
Operating margin%
8.12
8.77
8.73
6.68
4.16
4.56
6.59
6.15
6.09
4.12
13.86
6.09
6.37
20
20.23
Net margin%
19.78
20.61
17.62
16.47
14.46
12.67
9.90
12.48
10.40
9.53
9.52
10.40
13.57
62
35.18
P/E ratio (avg)x
20.55
21.90
20.99
19.25
17.72
17.97
15.45
14.61
14.94
14.39
35.53
14.94
17.84
69
21.21
EV/EBITx
36.61
37.78
42.07
45.50
51.41
54.53
55.55
64.43
69.07
78.79
20.11
64.43
52.97
44
28.97
FCF yield (avg)%
18.84
20.17
18.66
20.87
19.48
19.21
20.82
23.66
26.51
28.33
21.75
23.66
20.50
27
3.12
FCF margin%
11.00
10.01
7.81
9.46
6.68
7.41
7.87
5.06
7.75
10.02
8.63
7.75
7.84
13
0.154
FCF / Net incomex
1.315
1.457
1.453
1.702
1.758
1.722
1.919
2.263
2.152
2.113
0.279
2.113
1.740
64
28.19
ROIC%
0.40
0.40
0.40
2.94
5.24
5.50
3.05
0.40
0.40
2.26
6.81
2.26
1.33
51
16.97
Return on equity%
34.62
37.06
39.35
38.58
37.52
40.38
37.72
38.81
38.09
36.21
11.29
38.09
37.90
32
5.59
Return on assets%
7.81
10.05
8.69
6.62
6.60
3.84
1.70
4.65
2.71
5.51
13.17
3.84
6.06
58
3.90
EPS¥
1.22
1.39
1.37
1.52
1.67
1.87
1.98
2.13
2.49
2.43
4.17
7.82%
6.98%
—
22.90
EPS growth%
6.12
6.49
7.93
7.80
5.13
5.10
5.44
3.77
5.51
5.67
30.00
5.44
5.59
18
1.15
Bookvalue per sh¥
2.17
2.05
2.13
2.47
2.51
2.93
3.03
3.02
2.86
3.22
1.37
5.10%
3.77%
—
2.40
FCF per share¥
1.86
1.88
1.94
1.97
2.20
2.34
2.72
3.19
3.24
3.18
1.93
7.65%
6.60%
—
0.62
Dividend per sh¥
0.81
0.80
0.72
0.63
0.56
0.58
0.54
0.52
0.55
0.52
2.91
(1.25%)
(4.13%)
—
27.52
Div yield (avg)%
20.67
18.24
19.08
21.75
20.63
18.56
16.48
13.99
13.95
16.88
28.64
16.48
18.40
43
17.40
Payout ratio%
10.85
11.06
13.80
12.41
10.65
12.93
12.23
10.69
12.32
10.57
18.49
12.23
11.65
15
0.300
Shares (diluted)B
0.492
0.566
0.665
0.772
0.876
0.959
0.998
1.178
1.258
1.367
0.294
9.29%
11.97%
76
5.63
Buyback yield%
16.17
18.36
20.30
22.44
24.59
24.29
25.87
23.61
22.56
20.66
21.06
23.61
22.50
18
1.731
D/E ratiox
1.864
1.857
2.026
2.143
2.385
2.413
2.374
2.418
2.469
2.361
0.777
2.413
2.368
92
868.2
Enterprise value¥M
185.5
200.9
203.4
225.7
257.4
289.5
272.8
295.3
273.8
308.5
759.3
3.69%
5.54%
21
0.696
LT debt¥B
0.974
1.024
1.056
1.115
1.126
1.144
1.309
1.247
1.388
1.558
0.668
6.70%
5.01%
56
Revenue
¥1.091B
4.97%
1.00×
Cost of revenue
¥640.9M
5.12%
1.01×
Operating expenses
¥203.9M
5.03%
1.01×
Cash and investments
17.25%