0.901
Revenue¥B
0.572
0.613
0.664
0.729
0.784
0.854
0.940
1.005
1.070
1.162
0.989
8.20%
8.09%
87
27.61
Revenue growth%
12.07
10.49
12.12
15.09
16.93
19.12
19.82
19.75
20.13
23.11
29.82
19.82
18.03
43
19.29
Gross margin%
8.61
7.98
7.62
4.83
2.63
2.50
2.57
2.62
0.84
0.40
11.19
2.50
2.62
56
28.39
Operating margin%
28.68
29.98
29.12
27.23
28.34
30.85
30.14
28.85
28.90
26.26
19.25
28.90
28.87
90
16.58
Net margin%
5.34
6.37
7.83
8.18
6.34
8.82
7.46
8.33
8.16
9.47
12.97
8.33
8.00
82
9.498
P/E ratio (avg)x
20.55
19.15
16.82
14.88
14.04
12.19
12.17
12.81
11.96
12.78
6.155
12.19
13.43
23
35.35
EV/EBITx
6.459
5.987
5.668
5.047
4.418
4.688
4.287
4.116
3.986
3.439
26.87
4.116
4.553
24
20.62
FCF yield (avg)%
21.08
22.50
24.06
26.41
24.83
25.85
27.02
28.79
28.76
26.20
18.45
27.02
26.02
53
27.89
FCF margin%
13.46
13.84
12.96
10.10
8.53
9.96
11.29
11.23
8.79
11.13
16.36
11.13
11.18
64
1.460
FCF / Net incomex
0.414
0.469
0.514
0.542
0.494
0.528
0.490
0.479
0.509
0.563
1.044
0.509
0.502
65
14.29
ROIC%
16.71
14.36
16.17
16.57
19.16
20.94
18.69
17.82
19.72
21.39
11.97
19.72
18.26
38
26.41
Return on equity%
20.21
20.03
20.72
21.60
23.96
23.51
21.77
20.75
22.61
22.87
27.88
22.61
21.69
51
15.22
Return on assets%
6.55
5.33
2.37
3.52
3.59
5.13
5.64
3.34
1.65
2.30
13.78
3.34
3.55
86
0.81
EPS¥
0.73
0.85
1.00
1.07
1.11
1.15
1.22
1.21
1.19
1.25
0.84
2.45%
6.72%
—
22.58
EPS growth%
7.94
4.97
4.22
5.44
4.66
6.59
9.17
11.89
12.21
10.17
21.21
10.17
7.26
55
0.18
Bookvalue per sh¥
0.17
0.18
0.19
0.19
0.20
0.17
0.16
0.15
0.14
0.14
0.37
(7.47%)
(3.69%)
—
0.12
FCF per share¥
0.50
0.53
0.58
0.63
0.75
0.84
0.93
0.91
1.00
1.18
0.73
9.46%
9.00%
—
0.44
Dividend per sh¥
0.95
1.10
1.16
1.31
1.55
1.82
1.78
1.93
1.98
1.93
0.78
4.52%
7.89%
—
21.76
Div yield (avg)%
23.29
22.97
23.87
23.75
23.25
20.82
17.86
17.03
16.21
17.73
4.07
17.73
21.90
83
3.41
Payout ratio%
20.86
20.88
19.30
21.10
23.59
23.90
24.82
24.30
24.96
27.73
7.80
24.82
23.74
35
0.677
Shares (diluted)B
0.889
0.869
1.037
1.192
1.258
1.469
1.504
1.742
1.752
1.734
0.685
6.63%
7.02%
84
27.28
Buyback yield%
13.25
11.19
12.84
12.21
14.66
16.11
17.86
16.91
18.80
16.93
12.03
16.93
15.38
61
1.542
D/E ratiox
0.326
0.326
0.314
0.333
0.325
0.345
0.345
0.318
0.299
0.319
1.116
0.319
0.325
10
70.34
Enterprise value¥M
286.3
307.9
339.7
342.2
373.5
404.5
414.0
452.1
407.1
392.6
291.0
1.00%
4.20%
89
972.1
LT debt¥M
290.4
310.4
324.0
287.4
298.6
309.7
290.1
318.4
315.5
296.2
821.5
(0.17%)
0.03%
88
Revenue
¥1.162B
8.09%
1.00×
Cost of revenue
¥544.6M
8.38%
1.03×
Operating expenses
¥237.8M
7.95%
0.99×
Cash and investments
20.56%
Goodwill & intangibles
15.35%