1.698
Revenue¥M
1.331
1.375
1.410
1.442
1.448
1.459
1.486
1.516
1.513
1.525
1.829
1.04%
1.47%
54
8.64
Revenue growth%
11.52
10.06
11.64
11.64
12.03
13.34
10.35
8.44
10.49
12.66
12.38
10.49
11.58
32
24.58
Gross margin%
6.26
6.83
5.63
2.82
3.65
5.75
8.10
8.25
9.98
10.56
28.91
8.25
6.54
77
14.42
Operating margin%
13.71
14.08
12.82
10.19
11.53
10.32
10.84
13.83
15.72
15.99
14.16
13.83
13.27
50
20.56
Net margin%
28.30
25.32
25.80
22.88
25.69
25.17
23.63
23.72
21.34
24.33
3.14
23.72
24.75
22
37.21
P/E ratio (avg)x
36.93
38.29
42.21
41.11
47.41
45.03
49.79
57.91
57.76
64.34
23.09
57.76
46.22
37
14.42
EV/EBITx
14.16
13.68
15.16
14.51
15.31
13.54
12.01
13.02
11.82
10.40
37.41
12.01
13.61
94
23.50
FCF yield (avg)%
11.04
8.52
10.26
12.50
15.19
17.58
17.14
15.62
18.60
15.64
18.61
17.14
15.40
33
10.03
FCF margin%
17.91
19.13
16.27
14.61
14.66
15.75
15.25
16.28
16.36
16.17
28.15
16.17
16.22
74
1.288
FCF / Net incomex
1.910
1.960
1.955
1.864
2.026
1.924
2.058
1.948
1.977
1.938
1.093
1.948
1.951
31
11.86
ROIC%
28.58
27.98
26.95
25.97
25.64
24.94
27.14
29.40
27.80
25.82
29.72
27.14
27.05
90
7.87
Return on equity%
23.00
21.80
19.47
19.98
22.02
23.87
23.43
21.08
18.92
19.22
27.04
21.08
21.44
53
20.66
Return on assets%
24.04
21.96
22.45
20.61
23.01
21.21
21.77
23.67
24.88
23.27
26.18
23.27
22.73
18
0.12
EPS¥
0.18
0.16
0.16
0.17
0.16
0.16
0.15
0.14
0.14
0.14
0.12
(2.41%)
(1.98%)
—
19.61
EPS growth%
12.07
9.30
8.29
7.52
6.97
8.01
7.32
6.35
7.09
4.74
17.97
7.09
7.42
62
0.13
Bookvalue per sh¥
0.10
0.09
0.10
0.10
0.10
0.10
0.10
0.11
0.10
0.10
0.37
(0.51%)
1.08%
—
0.33
FCF per share¥
0.25
0.24
0.22
0.19
0.19
0.18
0.17
0.19
0.19
0.21
0.11
2.12%
(1.53%)
—
0.29
Dividend per sh¥
0.30
0.29
0.34
0.37
0.40
0.40
0.44
0.42
0.43
0.42
0.17
1.32%
3.53%
—
5.75
Div yield (avg)%
17.56
17.12
16.95
15.19
13.41
12.26
13.25
14.76
13.52
12.22
24.01
13.25
14.14
62
7.49
Payout ratio%
17.88
16.95
19.60
16.95
15.48
14.10
13.99
16.32
13.43
11.56
20.55
13.99
15.90
14
3.216
Shares (diluted)M
4.052
4.788
5.253
5.233
5.389
6.188
6.388
7.486
7.814
7.663
3.151
7.29%
7.85%
71
18.03
Buyback yield%
14.39
11.60
11.34
12.85
14.41
14.80
17.08
18.02
16.76
18.91
16.19
17.08
14.60
24
0.697
D/E ratiox
0.841
0.948
0.978
1.099
1.258
1.228
1.406
1.370
1.589
1.801
1.691
1.406
1.243
42
0.745
Enterprise value¥M
0.456
0.476
0.460
0.502
0.459
0.461
0.481
0.476
0.490
0.478
1.235
0.82%
0.88%
76
0.750
LT debt¥M
0.861
0.940
1.129
1.279
1.366
1.333
1.330
1.449
1.421
1.587
0.500
3.04%
8.34%
49
Revenue
¥1.525M
1.47%
1.00×
Cost of revenue
¥0.983M
1.42%
0.99×
Operating expenses
¥0.239M
2.57%
1.11×
Goodwill & intangibles
14.75%