2.606
Revenue¥M
4.289
4.392
4.336
4.313
4.372
4.485
4.523
4.520
4.473
4.406
2.833
0.15%
0.25%
35
2.58
Revenue growth%
5.55
6.60
4.58
4.06
1.50
0.40
0.40
3.35
5.57
7.31
8.90
3.35
4.32
15
5.31
Gross margin%
23.33
25.56
23.31
22.75
22.17
23.21
21.79
23.58
25.26
24.48
23.20
23.58
23.32
17
22.29
Operating margin%
24.55
27.11
25.62
22.64
24.28
26.20
27.84
30.31
32.55
34.47
15.80
30.31
26.66
6
25.57
Net margin%
28.02
26.93
28.00
27.03
28.08
28.28
29.38
29.88
32.26
33.54
28.64
29.88
28.18
57
8.376
P/E ratio (avg)x
9.439
9.660
9.888
10.95
9.972
9.222
10.03
10.04
10.54
11.13
16.96
10.04
10.00
93
22.77
EV/EBITx
8.455
9.047
9.230
8.175
8.474
8.716
7.810
7.160
6.251
5.777
24.82
7.160
8.315
33
17.68
FCF yield (avg)%
4.80
1.81
2.87
0.73
0.40
1.37
1.96
1.68
1.47
1.03
2.36
1.47
1.57
70
28.44
FCF margin%
13.82
14.33
14.94
16.93
16.58
18.52
21.51
20.79
23.46
21.12
4.16
21.12
17.72
51
1.517
FCF / Net incomex
0.292
0.284
0.324
0.367
0.349
0.395
0.453
0.483
0.451
0.451
1.078
0.451
0.381
24
13.49
ROIC%
33.29
34.73
35.52
34.10
33.36
32.20
34.30
36.53
38.08
36.77
6.11
36.53
34.52
28
25.19
Return on equity%
17.21
15.28
17.71
16.53
15.80
14.01
13.73
16.03
15.20
12.97
12.43
14.01
15.54
63
13.24
Return on assets%
8.78
8.22
5.55
4.62
5.10
3.63
2.95
3.23
6.20
4.30
7.96
3.63
4.86
71
0.01
EPS¥
—
—
—
—
—
—
0.01
0.01
0.01
0.01
0.01
4.13%
5.32%
—
22.33
EPS growth%
3.33
5.27
3.15
0.40
2.98
1.76
3.72
2.06
0.40
2.52
19.40
2.06
2.75
62
—
Bookvalue per sh¥
—
—
—
—
—
—
—
—
—
—
0.01
(9.27%)
(7.81%)
—
—
FCF per share¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.65%
(0.74%)
—
—
Dividend per sh¥
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
—
10.21%
6.19%
—
4.82
Div yield (avg)%
13.96
16.16
14.04
14.20
11.75
9.72
10.68
12.49
13.07
14.09
13.85
12.49
13.52
85
29.10
Payout ratio%
24.11
26.95
29.92
27.60
27.91
26.74
28.87
27.53
26.80
29.46
19.45
27.53
27.57
73
1.180
Shares (diluted)B
1.606
1.711
1.676
1.873
1.926
1.898
1.974
2.168
2.157
2.150
1.143
2.23%
3.58%
9
22.26
Buyback yield%
27.10
29.11
31.64
32.96
35.21
34.06
34.39
33.01
34.57
32.16
15.68
34.06
32.99
81
1.393
D/E ratiox
1.425
1.442
1.415
1.431
1.677
1.887
2.172
2.263
2.632
2.744
1.170
2.263
1.782
48
0.749
Enterprise value¥M
3.857
3.768
3.860
3.786
4.405
5.304
5.923
6.546
7.527
8.157
2.227
13.11%
7.81%
76
0.689
LT debt¥M
3.793
4.489
4.445
5.156
5.415
6.427
7.363
7.504
7.411
8.643
0.464
9.80%
8.34%
30
Revenue
¥4.406M
0.25%
1.00×
Cost of revenue
¥2.686M
0.28%
1.00×
Operating expenses
¥0.738M
(0.20%)
0.96×