0.701
Revenue¥B
0.514
0.543
0.583
0.626
0.678
0.733
0.806
0.871
0.920
1.009
0.739
8.26%
7.70%
25
5.59
Revenue growth%
1.93
1.53
2.20
4.58
3.25
4.80
6.84
8.17
8.64
9.62
3.22
8.17
4.69
57
25.87
Gross margin%
17.48
19.43
17.51
16.30
19.09
19.73
21.19
23.04
23.10
25.27
17.11
23.04
19.58
23
5.81
Operating margin%
6.14
4.01
6.74
5.65
3.86
1.89
0.67
1.40
0.40
1.47
14.45
1.40
2.88
59
5.68
Net margin%
22.66
23.10
20.15
21.58
24.35
24.68
26.28
28.87
31.67
31.63
17.26
28.87
24.52
92
16.67
P/E ratio (avg)x
8.203
9.131
8.995
10.50
12.22
12.11
13.37
14.78
16.70
15.98
32.13
14.78
12.16
39
15.03
EV/EBITx
8.859
7.977
8.329
7.199
6.601
6.377
6.449
5.744
4.848
5.224
36.37
5.744
6.525
73
12.95
FCF yield (avg)%
19.72
19.55
17.07
14.57
14.34
15.90
14.67
13.34
11.79
10.36
14.31
13.34
14.62
9
23.47
FCF margin%
18.87
20.33
19.38
21.39
24.01
24.74
27.68
24.88
25.60
24.64
8.85
24.88
24.32
46
1.775
FCF / Net incomex
1.280
1.345
1.429
1.437
1.634
1.869
1.818
1.794
1.853
1.985
1.363
1.853
1.714
34
24.29
ROIC%
22.16
23.23
21.35
19.44
17.97
17.18
17.74
20.40
22.04
19.13
24.70
19.13
19.92
29
25.91
Return on equity%
29.30
32.26
31.97
33.51
31.34
30.20
29.42
29.77
31.43
31.06
13.77
30.20
31.20
94
17.44
Return on assets%
17.16
17.48
16.80
19.11
21.67
24.40
22.78
25.67
23.54
22.77
2.34
23.54
22.22
34
0.07
EPS¥
0.05
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.04
0.04
0.08
(0.17%)
(2.50%)
—
23.42
EPS growth%
0.62
0.40
1.83
0.40
0.40
3.33
0.54
1.50
2.06
1.25
29.22
1.50
0.94
82
0.04
Bookvalue per sh¥
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.04
(10.23%)
(7.90%)
—
0.04
FCF per share¥
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.04
0.04
0.05
0.80%
2.19%
—
0.04
Dividend per sh¥
0.02
0.03
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
2.75%
4.54%
—
3.48
Div yield (avg)%
9.08
10.43
12.77
15.38
16.18
17.17
14.86
14.36
14.54
12.94
18.48
14.54
14.45
14
9.10
Payout ratio%
32.43
35.09
34.47
35.88
34.00
33.98
31.62
33.79
34.86
36.75
2.56
33.98
34.24
73
2.946
Shares (diluted)B
2.171
2.156
2.234
2.531
2.458
2.259
2.561
2.754
2.532
2.874
3.015
3.18%
2.04%
19
28.71
Buyback yield%
12.78
13.46
16.11
15.29
15.38
17.55
19.79
19.58
20.42
23.08
3.62
19.79
16.83
90
1.362
D/E ratiox
1.419
1.332
1.272
1.125
1.113
1.156
1.246
1.135
1.195
1.071
1.081
1.156
1.175
31
595.9
Enterprise value¥M
744.1
762.6
731.3
738.2
681.6
752.4
834.5
911.5
939.4
950.8
165.7
6.88%
2.53%
45
390.0
LT debt¥M
110.2
124.7
125.5
115.1
107.7
120.6
133.4
121.4
126.6
118.7
718.9
1.98%
0.89%
79
Revenue
¥1.009B
7.70%
1.00×
Cost of revenue
¥479.7M
7.13%
0.95×
Operating expenses
¥235.4M
8.23%
1.05×
Goodwill & intangibles
18.21%