0.881
Revenue¥B
1.201
1.275
1.343
1.369
1.395
1.465
1.500
1.560
1.651
1.752
0.937
4.66%
4.35%
10
3.98
Revenue growth%
20.78
18.93
19.07
19.86
19.72
21.10
18.88
18.59
19.27
18.21
7.13
18.88
19.17
41
22.17
Gross margin%
12.90
11.10
9.49
12.29
9.57
7.11
7.88
10.51
11.42
11.18
19.25
10.51
10.81
41
22.04
Operating margin%
10.70
9.39
7.95
9.37
8.68
9.80
11.79
10.87
8.93
10.32
2.77
10.32
9.60
61
5.05
Net margin%
15.81
16.08
16.61
15.04
14.25
12.12
13.95
12.43
12.18
11.36
18.39
12.18
14.10
64
35.43
P/E ratio (avg)x
50.06
53.27
59.93
68.79
71.04
78.54
80.99
86.70
104.1
109.2
35.76
86.70
74.79
12
15.83
EV/EBITx
34.04
39.83
44.61
51.65
52.95
60.80
60.15
64.43
65.97
72.92
12.05
64.43
56.55
51
18.77
FCF yield (avg)%
35.36
34.70
33.86
35.08
33.98
36.73
38.79
41.10
42.63
44.50
8.44
41.10
36.05
5
6.20
FCF margin%
2.84
5.52
5.85
6.26
5.65
4.97
7.01
9.96
11.05
11.17
5.99
9.96
6.05
69
1.106
FCF / Net incomex
2.550
2.511
2.496
3.000
3.448
3.376
4.097
4.386
4.323
4.733
0.174
4.323
3.412
85
7.79
ROIC%
6.26
4.16
5.80
3.41
4.06
4.83
7.22
4.99
6.21
4.80
11.53
4.99
4.91
84
2.85
Return on equity%
9.78
12.33
14.63
17.15
17.61
18.39
16.68
18.47
17.62
15.60
25.13
17.62
16.92
67
29.41
Return on assets%
26.12
25.04
23.29
23.58
24.38
27.21
27.09
29.19
27.68
25.40
16.22
27.21
25.76
12
0.38
EPS¥
0.84
0.89
0.86
0.89
0.98
0.94
0.98
0.90
0.84
0.90
0.39
(1.70%)
1.65%
—
11.41
EPS growth%
23.18
22.28
20.77
23.24
21.62
19.28
19.33
18.16
15.98
18.93
22.28
18.93
20.05
15
0.13
Bookvalue per sh¥
0.41
0.44
0.42
0.45
0.45
0.42
0.43
0.44
0.47
0.44
0.28
(0.14%)
(0.31%)
—
0.27
FCF per share¥
0.64
0.77
0.81
0.80
0.97
1.14
1.26
1.37
1.49
1.62
0.23
10.84%
9.49%
—
0.62
Dividend per sh¥
0.96
0.92
0.92
1.00
1.07
1.17
1.22
1.25
1.49
1.74
0.86
10.18%
7.53%
—
11.40
Div yield (avg)%
13.87
15.01
12.25
10.85
9.88
10.95
10.05
8.86
8.99
10.49
23.37
10.05
10.67
38
23.43
Payout ratio%
8.79
11.42
9.44
10.27
11.11
11.40
11.23
13.16
15.46
17.46
26.95
13.16
11.31
35
0.843
Shares (diluted)B
1.035
1.072
0.999
1.013
1.073
1.044
1.124
1.170
1.348
1.264
0.828
3.32%
2.03%
49
18.56
Buyback yield%
11.39
9.18
6.40
4.72
4.10
5.76
8.44
6.95
5.70
6.44
28.09
6.44
6.42
78
0.821
D/E ratiox
0.190
0.190
0.180
0.178
0.185
0.178
0.174
0.176
0.170
0.164
0.522
0.174
0.178
16
0.353
Enterprise value¥B
1.617
1.607
1.593
1.618
1.615
1.758
1.821
2.007
2.241
2.150
1.347
5.90%
3.06%
82
1.214
LT debt¥B
1.283
1.332
1.276
1.358
1.361
1.324
1.387
1.255
1.323
1.303
0.355
(0.86%)
0.94%
93
Revenue
¥1.752B
4.35%
1.00×
Cost of revenue
¥1.163B
4.15%
0.98×
Operating expenses
¥208.0M
5.01%
1.06×
Cash and investments
18.53%