0.721
Revenue¥B
1.225
1.282
1.312
1.367
1.453
1.492
1.556
1.596
1.631
1.725
0.799
3.49%
3.95%
32
22.20
Revenue growth%
31.12
28.63
30.83
31.23
32.33
33.79
32.65
35.20
34.04
31.08
20.24
33.79
31.78
90
24.87
Gross margin%
9.39
8.54
6.27
4.48
1.55
2.07
2.25
1.59
1.87
0.76
20.31
1.87
2.16
35
14.77
Operating margin%
30.05
30.80
29.09
30.75
29.85
27.31
25.54
22.63
25.00
22.06
25.27
25.00
28.20
43
25.53
Net margin%
14.72
13.73
16.47
14.69
17.44
19.21
18.07
16.49
19.09
16.43
14.08
18.07
16.48
56
22.49
P/E ratio (avg)x
30.10
31.07
34.90
33.01
38.05
40.75
45.60
45.20
52.02
54.15
28.07
45.60
39.40
69
31.35
EV/EBITx
45.02
46.84
46.51
52.67
57.43
60.97
71.14
84.22
88.79
95.09
23.05
84.22
59.20
32
27.42
FCF yield (avg)%
28.45
27.73
25.29
26.33
25.28
24.93
23.69
26.28
24.96
27.38
9.90
24.96
25.79
28
10.79
FCF margin%
24.20
24.81
25.08
22.31
24.69
27.00
24.71
26.57
24.82
23.31
19.11
24.82
24.76
12
0.177
FCF / Net incomex
0.641
0.666
0.722
0.821
0.797
0.858
0.967
1.034
1.205
1.300
0.562
1.034
0.840
82
5.47
ROIC%
19.73
18.70
21.12
22.66
22.92
21.36
19.18
18.43
19.69
18.30
22.16
19.18
19.71
28
23.49
Return on equity%
12.44
9.68
10.53
7.76
9.61
9.01
9.08
9.75
11.19
11.11
12.24
9.75
9.71
18
2.41
Return on assets%
22.16
24.70
25.78
23.28
21.05
22.42
24.88
24.24
24.44
24.44
7.82
24.44
24.34
12
0.24
EPS¥
0.26
0.28
0.27
0.26
0.29
0.26
0.28
0.27
0.27
0.27
0.26
(1.05%)
1.68%
—
3.16
EPS growth%
27.44
24.69
22.30
23.74
24.21
23.56
24.90
27.71
27.14
25.57
21.30
25.57
24.80
32
0.17
Bookvalue per sh¥
0.07
0.07
0.07
0.08
0.08
0.09
0.09
0.09
0.10
0.11
0.24
4.90%
5.47%
—
0.07
FCF per share¥
0.16
0.17
0.17
0.18
0.17
0.17
0.18
0.19
0.18
0.18
0.07
1.87%
1.19%
—
0.13
Dividend per sh¥
0.15
0.16
0.15
0.17
0.16
0.18
0.20
0.21
0.20
0.21
0.16
6.16%
2.84%
—
14.03
Div yield (avg)%
8.68
9.45
10.60
7.68
6.94
6.85
7.30
8.51
7.60
6.99
15.80
7.30
7.64
30
19.26
Payout ratio%
24.12
25.04
22.04
24.91
21.97
21.24
19.91
17.69
20.58
19.62
10.16
19.91
21.61
62
2.731
Shares (diluted)B
2.266
2.138
2.267
2.463
2.403
2.317
2.315
2.190
2.370
2.129
2.775
(2.39%)
(0.49%)
54
19.94
Buyback yield%
11.95
10.54
8.28
10.79
10.37
8.36
9.94
12.70
15.20
13.09
25.79
12.70
10.67
59
0.958
D/E ratiox
0.966
0.945
0.960
0.889
0.786
0.845
0.828
0.808
0.765
0.677
0.555
0.808
0.836
59
0.894
Enterprise value¥B
1.779
1.914
1.895
2.084
2.284
2.579
2.742
3.102
3.248
3.168
0.912
6.76%
6.87%
65
1.268
LT debt¥B
1.154
1.361
1.481
1.580
1.772
2.107
2.341
2.486
2.505
2.559
0.126
7.63%
8.82%
84
Revenue
¥1.725B
3.95%
1.00×
Cost of revenue
¥889.0M
3.70%
0.98×
Operating expenses
¥422.1M
4.05%
1.01×
Goodwill & intangibles
16.52%
Cash and investments
15.24%