0.891
Revenue¥B
1.282
1.256
1.233
1.256
1.283
1.257
1.232
1.234
1.212
1.223
0.988
(0.95%)
(0.64%)
78
9.96
Revenue growth%
14.66
12.43
13.64
13.31
12.16
13.76
11.96
10.62
11.14
9.99
9.17
11.14
12.30
45
8.03
Gross margin%
17.40
16.12
16.80
18.41
18.22
19.03
19.88
20.29
17.56
16.85
25.75
19.03
17.89
46
26.61
Operating margin%
7.79
6.20
8.88
6.29
6.02
7.00
4.55
4.13
6.74
6.49
24.28
6.49
6.39
23
18.38
Net margin%
17.44
15.76
14.56
16.21
15.67
14.49
15.13
15.78
18.36
16.41
15.25
15.78
15.77
15
10.08
P/E ratio (avg)x
35.78
35.78
37.31
38.22
42.69
41.58
42.03
44.04
47.16
54.00
21.34
44.04
41.80
75
30.64
EV/EBITx
30.78
32.94
33.57
35.83
42.24
43.31
44.24
43.90
51.74
60.23
32.81
44.24
42.78
78
5.48
FCF yield (avg)%
6.33
7.72
5.97
7.75
6.97
5.26
4.29
6.63
7.91
8.97
9.19
6.63
6.80
55
27.58
FCF margin%
2.91
3.08
4.91
3.14
4.45
5.18
3.66
3.45
3.48
2.17
20.78
3.48
3.46
25
1.616
FCF / Net incomex
2.575
2.759
2.673
2.735
2.920
2.987
3.109
3.545
3.307
3.554
0.922
3.307
2.954
45
9.21
ROIC%
23.31
20.59
19.18
20.68
20.86
23.84
26.11
26.24
26.11
23.22
25.65
26.11
23.26
65
27.79
Return on equity%
27.48
29.45
27.38
27.48
26.73
23.94
24.57
22.88
20.68
19.16
5.90
22.88
25.65
9
15.93
Return on assets%
21.92
19.49
18.41
17.86
16.63
14.43
11.46
12.93
10.44
10.45
25.43
11.46
15.53
12
0.08
EPS¥
0.26
0.23
0.21
0.18
0.19
0.18
0.17
0.15
0.14
0.13
0.08
(6.23%)
(5.71%)
—
29.46
EPS growth%
3.47
3.20
3.84
1.53
2.76
4.51
5.96
8.32
8.83
8.70
21.37
8.32
4.17
6
0.47
Bookvalue per sh¥
0.41
0.40
0.43
0.41
0.39
0.39
0.38
0.42
0.41
0.39
0.50
0.40%
0.05%
—
0.50
FCF per share¥
0.27
0.25
0.24
0.21
0.22
0.21
0.20
0.18
0.18
0.19
0.26
(3.05%)
(4.75%)
—
0.30
Dividend per sh¥
0.49
0.47
0.51
0.55
0.50
0.53
0.51
0.54
0.48
0.49
0.29
(0.34%)
(0.84%)
—
12.14
Div yield (avg)%
18.84
17.32
15.81
16.54
16.52
15.86
17.67
17.78
19.40
18.14
25.76
17.78
17.50
61
15.78
Payout ratio%
18.72
19.68
18.90
19.13
17.68
15.14
13.19
10.27
9.89
7.98
23.28
10.27
16.41
58
1.368
Shares (diluted)B
1.965
2.171
2.129
2.254
2.177
2.307
2.462
2.601
2.991
3.475
1.364
9.80%
6.29%
21
25.41
Buyback yield%
26.26
24.91
24.73
26.82
24.24
23.21
24.42
27.09
28.60
29.34
22.11
27.09
25.58
17
1.508
D/E ratiox
0.517
0.480
0.473
0.434
0.439
0.482
0.491
0.480
0.547
0.586
0.560
0.491
0.481
24
111.2
Enterprise value¥M
60.34
62.36
63.22
58.63
63.55
66.40
57.64
61.77
53.94
52.45
317.6
(3.77%)
(1.92%)
22
508.3
LT debt¥M
328.6
344.7
369.5
338.1
322.8
317.0
340.4
360.6
395.0
364.9
696.8
2.49%
(0.05%)
42
Revenue
¥1.223B
(0.64%)
1.00×
Cost of revenue
¥840.2M
(0.80%)
0.98×
Operating expenses
¥122.0M
(0.52%)
1.01×
Property and equipment
15.03%
Cash and investments
14.53%