4.947
Revenue¥M
4.138
4.364
4.560
4.875
5.107
5.515
5.764
6.081
6.324
6.647
5.394
5.41%
5.42%
52
6.15
Revenue growth%
7.67
5.84
2.88
5.12
5.07
3.13
5.11
2.78
2.67
3.57
16.53
3.13
4.32
33
27.76
Gross margin%
24.36
23.54
25.07
27.14
29.10
28.87
31.67
29.27
31.08
33.04
27.76
31.08
28.98
51
2.07
Operating margin%
30.29
30.79
29.60
31.49
32.05
34.25
34.56
35.86
33.12
30.34
27.68
34.25
31.77
8
23.71
Net margin%
3.49
5.68
6.72
7.33
8.03
7.54
6.23
6.46
3.91
6.90
12.26
6.46
6.59
38
22.18
P/E ratio (avg)x
35.89
36.15
36.27
37.24
42.10
42.90
49.45
55.07
61.30
66.24
10.25
55.07
42.50
8
31.13
EV/EBITx
29.66
31.39
33.25
36.35
39.12
44.77
44.31
49.07
57.41
66.69
8.116
49.07
41.72
35
2.49
FCF yield (avg)%
15.99
15.76
13.61
14.04
15.70
12.85
13.45
11.49
12.11
11.92
12.53
12.11
13.53
14
22.52
FCF margin%
20.08
22.29
19.94
19.41
17.88
20.65
17.83
16.84
16.63
13.97
12.25
16.84
18.65
44
1.398
FCF / Net incomex
0.485
0.554
0.592
0.693
0.837
0.837
0.844
0.916
0.983
1.188
0.240
0.916
0.837
80
21.77
ROIC%
16.31
16.96
17.81
15.27
13.81
11.91
12.67
12.81
12.14
11.44
6.43
12.14
13.31
12
3.51
Return on equity%
14.27
12.87
15.84
17.11
17.48
16.13
14.63
16.87
15.12
15.04
9.46
15.12
15.48
83
26.18
Return on assets%
2.81
2.19
1.90
1.01
0.40
3.09
5.27
3.09
4.46
5.24
10.76
4.46
2.95
13
—
EPS¥
—
—
—
—
—
—
—
—
—
—
—
3.21%
3.84%
—
19.72
EPS growth%
29.89
30.41
31.56
31.74
29.88
28.52
28.89
26.08
26.82
24.34
27.64
26.82
29.38
75
—
Bookvalue per sh¥
—
—
—
—
—
—
—
—
—
—
—
4.29%
4.12%
—
—
FCF per share¥
—
—
—
—
—
—
—
—
—
—
—
3.01%
1.71%
—
—
Dividend per sh¥
—
—
—
—
—
—
—
—
—
—
—
(3.13%)
0.74%
—
15.59
Div yield (avg)%
16.84
14.18
12.36
13.98
14.92
12.87
15.21
15.43
13.61
15.24
22.17
15.21
14.55
48
10.23
Payout ratio%
27.38
28.56
30.66
33.35
35.36
37.00
37.09
38.87
39.72
42.64
7.53
38.87
36.18
38
2.485
Shares (diluted)B
2.046
2.013
1.957
1.985
1.900
1.699
1.651
1.780
1.696
1.752
2.576
(1.62%)
(2.04%)
12
11.24
Buyback yield%
19.49
21.54
24.01
22.80
21.61
21.95
21.73
19.41
19.06
20.12
25.03
20.12
21.58
31
1.661
D/E ratiox
1.559
1.650
1.676
1.844
2.042
2.335
2.478
2.818
3.051
2.937
0.253
2.818
2.189
22
4.511
Enterprise value¥M
0.434
0.439
0.470
0.468
0.514
0.518
0.558
0.657
0.744
0.846
5.361
10.49%
6.89%
19
5.165
LT debt¥M
1.521
1.773
1.700
1.733
1.860
1.831
2.153
2.316
2.711
2.962
1.355
9.76%
7.74%
40
Revenue
¥6.647M
5.42%
1.00×
Cost of revenue
¥4.442M
5.49%
1.01×
Operating expenses
¥1.099M
4.97%
0.96×