0.528
Revenue¥B
1.130
1.196
1.250
1.328
1.368
1.456
1.526
1.620
1.664
1.787
0.555
5.49%
5.24%
77
21.46
Revenue growth%
8.97
11.87
10.13
12.47
13.77
14.78
17.73
19.32
17.89
16.36
15.66
17.73
14.28
90
8.24
Gross margin%
19.39
16.62
14.69
14.68
16.52
17.49
15.92
13.73
15.22
13.68
17.75
15.22
15.57
50
15.49
Operating margin%
3.97
3.28
3.30
4.23
6.75
9.55
8.25
9.49
6.98
4.50
19.50
8.25
5.63
34
29.49
Net margin%
5.45
3.86
1.55
1.39
3.55
4.53
2.24
4.21
3.34
0.86
21.59
3.34
3.44
26
34.08
P/E ratio (avg)x
49.39
57.29
64.49
66.64
67.88
76.05
73.50
80.34
95.09
105.5
37.94
80.34
70.69
21
16.08
EV/EBITx
36.80
35.25
35.25
39.16
40.01
45.98
52.72
51.34
54.04
59.54
7.434
52.72
43.00
26
29.96
FCF yield (avg)%
31.57
29.53
31.89
30.98
29.02
30.63
32.15
30.73
30.24
30.68
25.96
30.68
30.71
47
2.05
FCF margin%
12.16
14.08
15.62
18.56
17.51
18.68
21.47
23.43
22.01
19.74
24.82
21.47
18.62
46
1.243
FCF / Net incomex
0.232
0.234
0.221
0.208
0.221
0.209
0.233
0.249
0.259
0.248
1.151
0.248
0.232
32
16.21
ROIC%
28.34
29.50
28.22
27.00
25.37
26.09
28.63
28.09
30.86
33.52
17.95
28.63
28.28
93
5.91
Return on equity%
7.31
5.97
6.95
7.63
7.88
7.95
8.92
10.21
8.98
8.95
16.36
8.95
7.91
41
27.23
Return on assets%
13.48
11.67
11.14
12.78
11.25
8.81
10.92
9.19
8.57
6.05
18.11
8.81
11.03
60
0.18
EPS¥
0.51
0.49
0.59
0.60
0.64
0.66
0.73
0.72
0.79
0.91
0.20
7.48%
7.97%
—
13.47
EPS growth%
4.36
3.88
1.66
1.34
1.62
0.40
0.40
1.72
1.06
0.40
5.98
0.40
1.48
95
0.32
Bookvalue per sh¥
0.21
0.22
0.21
0.19
0.17
0.17
0.19
0.17
0.19
0.21
0.56
4.47%
0.73%
—
0.30
FCF per share¥
0.38
0.35
0.35
0.34
0.35
0.34
0.34
0.31
0.27
0.27
0.18
(4.90%)
(2.45%)
—
0.18
Dividend per sh¥
0.32
0.31
0.34
0.34
0.38
0.39
0.38
0.44
0.42
0.43
0.13
2.48%
3.71%
—
22.87
Div yield (avg)%
24.16
24.05
24.36
24.76
25.58
23.47
22.94
20.15
21.75
19.62
16.43
21.75
23.76
17
2.14
Payout ratio%
6.69
5.25
5.53
3.69
6.06
4.34
3.73
4.41
2.35
3.04
13.15
3.73
4.37
53
1.579
Shares (diluted)B
1.415
1.503
1.334
1.340
1.282
1.336
1.380
1.509
1.408
1.224
1.573
(0.91%)
(2.83%)
57
9.80
Buyback yield%
28.29
27.81
30.36
31.29
33.83
31.80
32.02
29.97
29.70
26.76
5.78
29.97
30.17
91
1.501
D/E ratiox
0.513
0.497
0.504
0.546
0.621
0.634
0.604
0.584
0.630
0.635
0.134
0.630
0.594
68
1.339
Enterprise value¥B
1.456
1.275
1.365
1.384
1.360
1.432
1.289
1.346
1.238
1.328
1.123
(0.47%)
(0.03%)
24
0.514
LT debt¥B
0.944
0.837
0.894
0.765
0.827
0.709
0.660
0.622
0.629
0.556
1.520
(7.64%)
(6.55%)
38
Revenue
¥1.787B
5.24%
1.00×
Cost of revenue
¥1.050B
5.22%
1.00×
Operating expenses
¥350.2M
5.46%
1.02×
Goodwill & intangibles
19.05%