1.001
Revenue¥B
0.997
1.009
1.009
1.021
1.044
1.091
1.132
1.130
1.155
1.186
1.053
2.60%
1.94%
88
27.94
Revenue growth%
15.93
13.64
14.02
15.97
15.16
16.73
15.09
16.49
15.35
17.22
29.42
16.49
15.64
43
24.17
Gross margin%
18.07
18.59
18.88
20.13
18.48
17.08
15.67
12.81
15.76
15.28
10.62
15.67
17.58
23
16.95
Operating margin%
29.59
27.73
25.64
27.11
26.49
29.46
30.08
28.15
30.91
33.04
20.62
30.08
28.80
68
24.24
Net margin%
9.76
12.06
14.13
16.72
18.10
15.16
17.85
15.64
16.41
16.72
27.49
16.41
16.03
21
31.79
P/E ratio (avg)x
7.672
8.203
8.658
8.507
9.488
9.821
10.99
11.20
12.08
11.30
12.40
11.20
9.655
81
25.19
EV/EBITx
18.89
21.57
20.49
20.07
22.11
24.65
27.90
28.47
27.00
25.31
7.415
27.00
23.38
78
3.60
FCF yield (avg)%
12.42
14.86
14.50
16.53
16.29
18.21
15.50
17.44
18.06
16.46
25.02
17.44
16.38
19
21.43
FCF margin%
2.57
0.40
1.89
2.23
2.30
2.85
2.09
2.80
3.43
2.20
17.26
2.80
2.26
34
1.355
FCF / Net incomex
2.378
2.352
2.417
2.618
3.096
3.276
3.294
3.609
3.659
4.453
1.055
3.609
3.186
28
8.94
ROIC%
15.16
12.23
11.67
9.41
8.83
10.38
12.16
13.29
12.39
11.12
19.39
12.16
11.91
88
24.99
Return on equity%
11.27
10.09
12.45
12.36
15.27
12.96
10.13
10.08
10.45
7.64
22.24
10.13
10.86
71
18.70
Return on assets%
10.92
8.45
5.83
5.16
2.28
1.77
0.40
0.40
0.40
0.40
21.70
0.40
2.03
82
0.74
EPS¥
0.38
0.37
0.35
0.36
0.37
0.34
0.34
0.35
0.36
0.33
0.78
(2.17%)
(0.29%)
—
22.79
EPS growth%
19.80
22.69
22.26
25.13
22.87
25.79
28.55
26.49
29.36
28.40
18.52
28.40
25.46
95
0.16
Bookvalue per sh¥
1.38
1.41
1.68
1.84
1.87
2.25
2.37
2.85
3.00
3.01
0.30
9.94%
8.28%
—
0.27
FCF per share¥
0.44
0.49
0.53
0.54
0.53
0.56
0.62
0.68
0.73
0.81
0.90
8.90%
7.44%
—
0.41
Dividend per sh¥
0.52
0.52
0.53
0.62
0.62
0.61
0.64
0.73
0.85
0.89
0.26
7.58%
6.03%
—
22.67
Div yield (avg)%
25.70
24.25
21.81
18.94
20.64
18.86
16.97
18.31
18.66
17.39
17.22
18.31
18.90
92
27.68
Payout ratio%
14.68
17.45
18.47
18.34
19.31
21.14
22.83
24.70
22.29
19.39
19.81
22.29
19.35
64
0.643
Shares (diluted)B
0.699
0.813
0.962
1.098
1.234
1.389
1.630
1.926
2.067
2.142
0.627
11.66%
12.46%
54
7.48
Buyback yield%
9.99
10.23
12.47
12.71
14.44
14.59
14.45
15.09
12.55
10.25
6.86
14.45
12.63
73
0.393
D/E ratiox
1.313
1.225
1.293
1.198
1.326
1.263
1.370
1.555
1.740
1.726
0.258
1.555
1.319
68
859.8
Enterprise value¥M
421.4
387.9
391.4
422.6
434.8
376.7
334.1
289.8
274.0
262.1
913.7
(9.62%)
(4.81%)
48
0.973
LT debt¥B
1.881
2.108
2.006
1.985
1.880
1.765
1.740
1.810
1.891
2.031
0.244
1.56%
0.67%
66
Revenue
¥1.186B
1.94%
1.00×
Cost of revenue
¥527.0M
1.82%
0.99×
Operating expenses
¥261.1M
1.98%
1.00×
Cash and investments
15.35%