2.336
Revenue¥M
1.900
1.942
1.986
2.039
2.042
2.095
2.095
2.098
2.110
2.146
2.484
0.99%
1.24%
23
19.89
Revenue growth%
28.28
26.41
26.11
26.88
26.17
24.73
22.62
23.19
22.06
22.68
25.67
22.68
25.42
66
27.19
Gross margin%
22.24
21.91
22.10
21.90
19.73
20.55
22.62
25.51
23.94
23.49
26.77
23.49
22.17
70
20.99
Operating margin%
26.85
26.21
27.25
28.06
26.66
24.91
22.56
24.62
27.62
29.06
26.90
24.91
26.75
26
21.20
Net margin%
33.86
32.49
33.07
34.54
31.59
29.96
27.94
26.57
23.96
23.91
21.62
26.57
30.77
91
19.61
P/E ratio (avg)x
38.44
36.21
35.04
34.94
34.34
38.85
44.66
48.11
45.39
51.83
29.36
45.39
38.65
40
21.44
EV/EBITx
23.38
23.74
26.67
27.83
27.26
27.46
30.80
36.22
34.21
39.94
16.82
34.21
27.65
86
16.73
FCF yield (avg)%
18.34
20.43
20.60
22.85
20.22
19.48
20.29
20.69
19.14
19.31
8.62
19.48
20.25
83
14.23
FCF margin%
23.17
24.11
25.85
24.93
24.22
27.04
29.72
29.66
27.33
25.97
6.31
27.33
25.91
15
1.532
FCF / Net incomex
1.645
1.585
1.496
1.482
1.313
1.233
1.142
1.228
1.237
1.059
0.211
1.228
1.275
23
14.20
ROIC%
12.08
10.03
7.41
6.60
8.96
5.98
3.20
2.31
4.94
2.00
21.38
3.20
6.29
44
6.41
Return on equity%
23.04
21.46
20.77
18.72
15.90
18.12
20.54
20.79
20.68
23.39
19.95
20.68
20.72
13
18.78
Return on assets%
13.25
13.00
14.70
13.33
12.25
14.94
16.72
18.94
16.01
13.66
24.84
16.01
14.18
56
0.04
EPS¥
0.08
0.10
0.11
0.12
0.13
0.15
0.16
0.18
0.21
0.21
0.04
9.93%
9.92%
—
22.23
EPS growth%
7.26
6.39
7.11
6.81
6.45
9.01
11.46
9.74
10.86
9.92
27.27
9.92
8.13
89
0.08
Bookvalue per sh¥
0.05
0.06
0.07
0.08
0.09
0.09
0.09
0.09
0.10
0.10
0.05
1.70%
7.22%
—
0.06
FCF per share¥
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(2.48%)
(4.78%)
—
0.07
Dividend per sh¥
0.07
0.07
0.08
0.09
0.09
0.09
0.09
0.09
0.11
0.12
0.08
6.92%
6.26%
—
6.02
Div yield (avg)%
12.55
12.38
11.77
14.67
16.27
14.22
16.77
17.36
17.67
18.91
24.42
17.36
15.47
51
7.86
Payout ratio%
20.27
17.62
19.84
21.93
20.35
20.23
19.71
21.53
21.44
18.72
8.85
20.23
20.25
77
23.74
Shares (diluted)M
30.00
28.21
30.57
26.49
29.00
30.41
31.54
34.53
38.09
36.83
23.00
4.89%
3.01%
80
23.99
Buyback yield%
17.63
14.75
14.86
17.83
16.17
18.01
16.83
14.88
17.20
17.77
17.94
17.20
17.01
61
1.354
D/E ratiox
0.189
0.201
0.184
0.197
0.169
0.169
0.178
0.158
0.158
0.138
0.424
0.158
0.174
29
2.130
Enterprise value¥M
2.366
2.371
2.223
2.310
2.042
1.756
1.576
1.676
1.811
1.550
0.153
(5.37%)
(4.53%)
91
1.614
LT debt¥M
1.205
1.236
1.365
1.342
1.435
1.724
1.983
2.000
2.133
2.375
0.416
10.60%
8.79%
48
Revenue
¥2.146M
1.24%
1.00×
Cost of revenue
¥1.128M
1.30%
1.01×
Operating expenses
¥0.446M
1.34%
1.01×
Goodwill & intangibles
17.09%