1.467
Revenue¥B
1.406
1.441
1.528
1.552
1.629
1.696
1.729
1.774
1.862
1.954
1.634
3.70%
3.88%
84
22.34
Revenue growth%
30.70
29.11
29.46
30.19
31.22
32.67
34.51
35.73
33.10
34.71
2.19
34.51
31.94
55
23.19
Gross margin%
5.70
4.12
3.57
4.12
5.72
5.68
6.20
9.17
6.18
4.55
25.62
6.18
5.69
85
9.04
Operating margin%
9.80
8.48
10.35
10.17
9.99
10.54
8.03
6.19
5.95
8.86
25.14
8.03
9.33
10
2.03
Net margin%
4.20
4.61
4.80
2.79
5.65
8.51
10.29
12.20
14.96
13.85
11.02
12.20
7.08
32
36.00
P/E ratio (avg)x
40.24
48.13
54.97
60.83
72.90
86.39
99.35
112.5
117.5
127.9
9.067
112.5
79.64
50
15.35
EV/EBITx
12.51
14.36
16.28
18.65
17.41
16.32
18.12
17.19
17.63
18.88
21.64
17.63
17.30
34
19.76
FCF yield (avg)%
5.72
5.45
5.93
4.37
3.66
3.33
2.33
2.31
0.84
0.65
8.56
2.31
3.49
67
15.20
FCF margin%
17.31
20.11
17.45
16.71
16.61
16.11
13.57
16.11
14.22
15.70
26.97
15.70
16.36
13
0.238
FCF / Net incomex
0.680
0.718
0.763
0.720
0.667
0.699
0.737
0.677
0.684
0.743
1.016
0.699
0.708
44
7.68
ROIC%
20.09
18.88
19.95
17.39
15.64
15.64
15.53
13.42
15.41
15.39
19.89
15.41
15.64
34
11.90
Return on equity%
28.94
27.88
25.07
25.81
25.49
22.67
21.03
18.41
20.32
21.42
16.44
21.03
23.87
34
14.28
Return on assets%
27.87
30.55
28.07
30.97
28.96
31.39
33.78
32.93
34.43
33.73
9.97
33.73
31.18
80
0.53
EPS¥
0.40
0.35
0.34
0.30
0.26
0.25
0.25
0.28
0.27
0.29
0.56
2.17%
(2.53%)
—
2.45
EPS growth%
13.52
15.51
14.95
16.16
16.16
15.79
14.56
13.49
12.18
14.16
23.27
14.16
14.75
37
0.92
Bookvalue per sh¥
0.90
0.97
1.05
1.09
1.12
1.30
1.35
1.32
1.33
1.38
0.25
4.32%
5.06%
—
1.12
FCF per share¥
0.89
0.82
0.74
0.68
0.71
0.70
0.72
0.72
0.67
0.60
0.20
(3.30%)
(4.73%)
—
0.82
Dividend per sh¥
0.67
0.67
0.60
0.61
0.52
0.56
0.61
0.57
0.62
0.67
0.89
5.08%
(0.41%)
—
6.10
Div yield (avg)%
10.28
12.63
15.58
14.18
17.14
14.76
15.04
12.55
14.59
13.02
21.33
14.59
14.38
32
28.45
Payout ratio%
23.35
24.31
25.30
24.70
22.05
21.91
23.62
21.57
24.13
26.27
20.62
23.62
23.88
91
0.773
Shares (diluted)B
0.861
0.865
0.966
1.107
1.075
0.996
1.136
1.180
1.269
1.208
0.772
2.37%
4.54%
28
10.98
Buyback yield%
4.68
2.05
3.92
6.41
8.81
11.71
14.29
16.44
15.11
13.45
16.02
14.29
10.26
13
0.430
D/E ratiox
1.146
1.148
1.138
1.077
1.211
1.122
1.251
1.392
1.442
1.349
0.450
1.349
1.179
37
1.634
Enterprise value¥B
1.422
1.537
1.370
1.439
1.489
1.561
1.546
1.665
1.800
1.905
0.297
5.06%
2.07%
7
1.014
LT debt¥B
1.633
1.597
1.711
1.766
1.959
1.840
1.992
1.869
1.901
1.832
1.490
(1.33%)
0.58%
70
Revenue
¥1.954B
3.88%
1.00×
Cost of revenue
¥975.9M
4.24%
1.03×
Operating expenses
¥430.1M
3.71%
0.98×
Cash and investments
17.12%