0.798
Revenue¥B
0.869
0.919
0.974
1.038
1.097
1.141
1.194
1.262
1.353
1.455
0.857
5.80%
5.84%
7
13.08
Revenue growth%
34.21
36.39
39.24
39.13
41.46
39.62
39.52
38.68
37.89
38.00
9.51
38.68
38.91
19
14.65
Gross margin%
23.78
23.55
21.04
19.83
19.72
22.50
25.21
24.00
23.54
26.22
19.45
24.00
23.54
85
3.60
Operating margin%
12.04
9.70
11.44
10.79
8.98
8.71
8.19
6.56
8.66
9.36
15.52
8.66
9.17
71
6.26
Net margin%
22.82
23.81
24.24
24.64
24.08
23.37
25.65
25.71
28.24
25.43
21.84
25.65
24.44
22
16.18
P/E ratio (avg)x
14.24
15.53
16.90
15.05
14.52
14.19
15.73
14.29
14.81
15.92
23.89
14.81
14.93
38
17.05
EV/EBITx
23.01
23.28
24.54
24.85
24.56
24.12
25.17
29.35
28.15
29.25
15.95
28.15
24.70
92
10.47
FCF yield (avg)%
9.94
9.52
9.65
7.93
8.55
10.09
11.00
12.43
13.98
11.75
13.52
11.75
10.02
33
9.87
FCF margin%
10.49
10.88
13.35
12.56
14.83
14.39
16.84
15.48
16.80
13.90
23.21
15.48
14.15
75
0.460
FCF / Net incomex
0.668
0.588
0.608
0.607
0.621
0.652
0.669
0.681
0.674
0.673
0.893
0.673
0.660
86
29.84
ROIC%
22.68
22.30
24.37
23.72
22.32
23.51
23.39
24.84
22.52
21.60
10.58
23.39
23.03
56
7.39
Return on equity%
5.48
4.13
4.34
5.97
5.41
7.06
7.99
6.24
9.06
11.31
8.93
7.99
6.10
55
6.74
Return on assets%
0.40
2.33
4.97
6.11
5.20
4.71
3.83
3.92
6.86
9.71
20.68
4.71
4.84
43
0.62
EPS¥
0.24
0.24
0.25
0.24
0.27
0.31
0.33
0.39
0.42
0.45
0.68
10.91%
7.12%
—
9.75
EPS growth%
4.22
4.22
5.58
6.96
6.20
5.99
4.43
4.82
2.91
5.23
23.51
4.82
5.03
88
0.77
Bookvalue per sh¥
0.42
0.42
0.42
0.43
0.42
0.42
0.43
0.39
0.37
0.34
0.79
(3.99%)
(2.26%)
—
0.20
FCF per share¥
0.70
0.69
0.70
0.79
0.88
0.86
0.91
0.99
1.08
1.14
0.17
5.32%
4.46%
—
0.12
Dividend per sh¥
0.70
0.70
0.83
0.93
0.94
1.04
1.17
1.31
1.56
1.73
0.56
12.82%
10.05%
—
15.52
Div yield (avg)%
27.41
29.08
31.92
30.73
30.41
31.63
29.97
29.09
26.38
25.13
25.85
29.09
29.53
91
12.52
Payout ratio%
5.17
2.65
3.64
3.73
6.24
4.80
7.32
5.28
2.88
1.63
5.91
4.80
4.27
71
0.717
Shares (diluted)B
0.691
0.643
0.731
0.850
0.870
0.851
0.919
0.963
1.068
1.031
0.731
3.44%
3.35%
9
13.25
Buyback yield%
10.72
9.82
7.17
4.86
3.32
2.37
0.40
0.40
0.50
0.40
20.84
0.40
2.85
60
0.731
D/E ratiox
0.297
0.318
0.334
0.332
0.334
0.353
0.395
0.377
0.389
0.424
0.736
0.389
0.344
60
0.379
Enterprise value¥B
0.748
0.794
0.758
0.842
0.978
1.013
0.975
0.984
1.049
1.064
0.996
1.71%
2.86%
36
0.528
LT debt¥B
0.883
1.010
1.014
1.017
0.992
0.993
1.000
0.971
1.114
1.232
0.150
4.43%
4.09%
58
Revenue
¥1.455B
5.84%
1.00×
Cost of revenue
¥985.0M
5.72%
0.99×
Operating expenses
¥152.6M
5.90%
1.01×