0.685
Revenue¥B
0.876
0.910
0.929
0.951
0.992
1.018
1.055
1.057
1.059
1.108
0.756
2.23%
2.38%
11
10.29
Revenue growth%
0.40
0.40
0.40
0.40
1.73
3.10
4.80
3.31
4.74
6.80
16.49
4.74
2.41
59
24.50
Gross margin%
22.48
19.54
18.73
18.52
20.72
18.78
16.96
18.76
21.70
19.46
8.58
18.78
19.12
87
5.22
Operating margin%
7.95
9.22
7.13
7.09
7.33
9.67
7.63
6.91
8.05
7.19
5.92
7.63
7.48
89
7.54
Net margin%
12.45
12.18
9.85
12.26
11.84
11.79
12.02
13.39
15.53
16.45
12.70
13.39
12.22
51
17.82
P/E ratio (avg)x
20.14
19.65
22.65
22.59
22.07
24.21
27.29
28.42
27.30
28.42
36.38
27.30
23.43
69
28.14
EV/EBITx
19.98
18.36
18.82
16.86
17.26
18.14
19.91
20.98
19.43
19.38
36.97
19.43
19.10
68
24.14
FCF yield (avg)%
22.13
22.58
21.89
21.64
19.84
17.16
15.69
13.45
13.78
11.31
27.43
13.78
18.50
8
28.57
FCF margin%
17.24
14.52
15.15
17.00
17.63
18.74
17.48
19.74
20.91
18.31
23.92
18.74
17.56
37
1.209
FCF / Net incomex
0.621
0.665
0.701
0.653
0.603
0.649
0.597
0.520
0.460
0.487
1.639
0.520
0.612
18
19.23
ROIC%
5.91
3.94
4.16
5.94
3.46
4.93
5.22
8.13
8.89
6.86
25.62
6.86
5.56
45
28.51
Return on equity%
18.29
16.74
17.53
14.91
12.85
11.76
9.26
7.18
8.41
6.61
23.91
8.41
12.31
64
4.13
Return on assets%
4.26
5.43
5.14
7.69
9.41
6.74
9.09
6.46
7.70
9.55
3.90
7.70
7.21
76
0.92
EPS¥
0.38
0.38
0.39
0.45
0.48
0.55
0.59
0.56
0.62
0.64
0.96
5.89%
6.04%
—
14.09
EPS growth%
9.41
9.71
8.31
8.76
6.37
7.35
8.87
9.36
7.05
7.26
15.70
7.35
8.54
38
0.75
Bookvalue per sh¥
0.82
0.89
0.88
0.93
0.90
0.95
0.91
0.84
0.93
0.94
0.16
0.77%
0.52%
—
0.91
FCF per share¥
1.23
1.27
1.29
1.32
1.47
1.49
1.69
1.82
1.79
2.04
0.89
6.85%
6.25%
—
0.79
Dividend per sh¥
0.25
0.27
0.24
0.24
0.21
0.22
0.23
0.21
0.22
0.21
0.52
0.63%
(2.65%)
—
22.74
Div yield (avg)%
4.81
5.90
6.45
5.14
4.00
4.72
6.83
4.10
6.94
9.17
23.24
6.83
5.52
27
4.78
Payout ratio%
22.74
20.77
19.29
21.67
20.20
20.47
23.38
23.63
25.05
22.60
8.71
23.38
22.13
30
528.8
Shares (diluted)M
450.0
423.7
450.8
472.0
453.5
480.7
525.7
538.6
546.4
565.7
518.7
4.52%
0.93%
37
19.23
Buyback yield%
18.10
19.93
19.44
18.94
19.44
16.99
16.59
14.22
14.47
14.07
21.56
14.47
17.54
38
1.069
D/E ratiox
2.373
2.439
2.849
3.247
3.735
4.274
4.754
5.142
5.811
6.555
1.342
5.142
4.005
53
329.1
Enterprise value¥M
245.8
256.9
250.0
267.2
256.7
289.9
277.4
292.9
321.7
344.9
179.9
6.08%
2.98%
63
1.375
LT debt¥B
0.261
0.243
0.249
0.265
0.252
0.216
0.223
0.228
0.198
0.202
1.206
(4.35%)
(2.70%)
22
Revenue
¥1.108B
2.38%
1.00×
Cost of revenue
¥611.0M
2.13%
0.98×
Operating expenses
¥204.2M
2.84%
1.05×
Property and equipment
13.84%
Cash and investments
13.83%