0.990
Revenue¥B
0.636
0.668
0.708
0.753
0.804
0.849
0.914
0.959
1.014
1.092
1.078
6.32%
6.18%
23
4.21
Revenue growth%
26.51
28.77
27.14
25.46
24.08
26.38
29.04
30.42
31.29
34.02
22.08
30.42
27.96
85
10.71
Gross margin%
18.39
19.97
21.22
18.74
19.02
19.95
19.95
19.85
18.89
17.90
20.19
19.85
19.44
60
22.06
Operating margin%
5.08
7.10
4.65
4.77
6.22
7.37
4.81
7.75
9.79
9.75
5.31
7.75
6.66
20
15.45
Net margin%
9.54
11.46
9.35
9.10
6.51
5.78
5.79
4.07
3.89
1.14
2.88
4.07
6.15
37
33.28
P/E ratio (avg)x
35.82
40.62
44.80
50.34
49.99
52.12
53.26
57.45
58.24
60.20
20.86
57.45
51.23
61
11.02
EV/EBITx
31.62
34.67
36.12
36.81
37.12
41.23
42.50
40.82
39.04
40.88
32.49
40.88
38.08
8
24.15
FCF yield (avg)%
4.68
3.50
6.19
3.96
6.73
4.67
6.34
6.28
5.83
4.28
14.95
5.83
5.26
50
20.26
FCF margin%
13.69
13.61
14.10
11.58
11.92
12.54
12.21
10.50
9.40
6.86
28.86
10.50
12.07
43
1.574
FCF / Net incomex
1.200
1.109
0.990
0.909
0.841
0.810
0.734
0.803
0.835
0.901
1.749
0.810
0.871
80
9.84
ROIC%
20.54
20.84
18.05
18.99
21.52
20.08
20.85
22.96
25.87
26.85
8.08
22.96
20.85
71
28.69
Return on equity%
7.42
9.80
7.96
5.57
6.82
7.38
4.62
3.70
1.01
2.00
15.60
3.70
6.19
20
21.00
Return on assets%
14.20
13.53
16.39
17.39
17.91
18.66
16.08
16.83
17.32
17.53
2.85
17.32
17.08
20
0.09
EPS¥
0.50
0.52
0.51
0.45
0.41
0.41
0.45
0.40
0.40
0.42
0.10
0.65%
(2.24%)
—
10.93
EPS growth%
0.74
0.40
0.40
2.78
3.47
5.96
7.72
10.24
8.16
6.24
25.73
7.72
4.72
9
0.26
Bookvalue per sh¥
0.40
0.41
0.47
0.48
0.47
0.47
0.51
0.59
0.64
0.60
0.11
5.14%
4.88%
—
0.21
FCF per share¥
0.55
0.57
0.59
0.68
0.62
0.71
0.70
0.67
0.73
0.67
0.23
1.36%
2.72%
—
0.28
Dividend per sh¥
0.10
0.10
0.11
0.11
0.11
0.11
0.10
0.09
0.10
0.09
0.23
(3.57%)
(1.60%)
—
15.28
Div yield (avg)%
27.26
29.65
27.71
25.61
22.92
23.33
21.02
19.72
20.75
18.64
16.35
20.75
23.13
31
19.79
Payout ratio%
6.32
4.44
3.01
1.93
3.56
1.78
3.97
4.46
2.08
2.46
19.04
2.46
3.28
53
2.513
Shares (diluted)B
3.444
4.010
4.491
4.587
5.127
5.837
6.790
6.825
7.481
7.365
2.459
7.51%
8.37%
31
6.94
Buyback yield%
23.51
23.37
20.64
21.69
24.16
26.89
24.12
25.51
28.44
31.31
13.29
26.89
24.14
72
0.164
D/E ratiox
2.138
2.426
2.659
2.666
2.514
2.533
2.481
2.589
2.994
2.966
0.766
2.589
2.561
36
1.166
Enterprise value¥B
1.654
1.656
1.610
1.428
1.285
1.156
1.217
1.308
1.346
1.496
0.743
3.09%
(0.07%)
70
125.1
LT debt¥M
687.2
732.7
709.7
631.9
642.7
596.7
589.4
571.0
590.0
515.8
836.5
(4.30%)
(4.01%)
31
Revenue
¥1.092B
6.18%
1.00×
Cost of revenue
¥707.4M
6.39%
1.02×
Operating expenses
¥133.2M
5.43%
0.93×