0.830
Revenue¥M
1.749
1.914
2.029
2.221
2.420
2.553
2.725
2.959
3.167
3.333
0.903
6.61%
7.52%
67
12.27
Revenue growth%
20.41
20.23
21.48
20.43
18.03
20.54
22.83
21.91
24.80
24.93
16.21
22.83
21.01
83
7.77
Gross margin%
30.03
30.07
27.50
29.65
29.52
29.99
28.74
30.00
30.61
28.51
16.75
29.99
29.82
50
10.47
Operating margin%
21.77
24.36
22.04
21.98
24.24
26.39
23.40
23.02
23.20
25.80
27.75
23.40
23.30
78
2.11
Net margin%
8.11
9.27
7.39
5.96
8.25
8.94
11.78
11.90
11.86
14.62
6.32
11.86
9.11
34
26.36
P/E ratio (avg)x
8.428
8.447
8.941
9.942
9.728
9.192
10.23
9.418
8.503
8.915
26.63
9.192
9.066
66
6.192
EV/EBITx
7.024
7.335
7.439
7.373
6.468
7.078
7.603
7.875
7.700
7.741
11.58
7.700
7.406
6
9.47
FCF yield (avg)%
29.97
32.93
33.26
35.03
35.08
36.80
36.30
39.11
38.36
36.85
6.68
36.85
35.69
88
25.32
FCF margin%
16.20
15.48
13.06
11.27
13.79
12.75
10.60
12.40
13.61
15.07
19.78
12.75
13.33
95
0.550
FCF / Net incomex
1.515
1.332
1.439
1.295
1.321
1.175
1.211
1.273
1.225
1.098
1.735
1.211
1.284
40
5.20
ROIC%
18.17
16.75
14.40
13.00
12.40
15.02
14.84
13.95
14.98
16.44
27.06
14.98
14.91
15
12.14
Return on equity%
3.36
1.36
0.40
3.28
2.19
3.44
2.83
3.81
4.42
5.53
10.34
3.81
3.32
92
15.88
Return on assets%
19.69
20.08
22.73
24.17
21.91
23.55
22.02
19.38
22.28
22.43
12.89
22.28
22.15
67
0.16
EPS¥
0.24
0.27
0.29
0.32
0.32
0.32
0.31
0.29
0.29
0.31
0.18
(0.93%)
2.54%
—
14.29
EPS growth%
25.12
22.63
21.26
19.58
17.89
18.82
19.47
19.19
22.11
20.86
11.62
19.47
20.22
36
0.19
Bookvalue per sh¥
0.50
0.58
0.57
0.60
0.58
0.59
0.68
0.67
0.76
0.77
0.39
5.93%
4.02%
—
0.42
FCF per share¥
0.37
0.38
0.34
0.35
0.35
0.34
0.35
0.33
0.31
0.32
0.48
(1.52%)
(1.03%)
—
0.14
Dividend per sh¥
0.11
0.11
0.12
0.12
0.13
0.13
0.12
0.12
0.13
0.14
0.30
2.78%
3.13%
—
27.52
Div yield (avg)%
16.42
17.75
19.87
21.25
19.76
20.62
21.82
20.90
23.78
25.01
19.63
21.82
20.76
34
22.18
Payout ratio%
25.28
25.28
26.00
25.25
22.77
23.10
23.19
21.04
22.02
24.54
13.18
23.10
23.86
22
2.724
Shares (diluted)M
2.346
2.327
2.315
2.087
1.868
1.831
1.701
1.859
2.037
2.165
2.695
3.00%
(0.54%)
28
19.48
Buyback yield%
5.73
2.97
4.98
6.70
4.42
2.39
5.28
2.52
2.69
0.40
19.88
2.52
3.69
43
1.013
D/E ratiox
1.827
2.043
2.099
2.512
2.689
2.912
3.206
3.461
3.657
4.329
1.406
3.461
2.800
36
2.506
Enterprise value¥M
1.665
1.950
2.222
2.210
2.491
2.856
2.783
2.700
2.910
3.309
0.127
5.84%
8.63%
76
2.463
LT debt¥M
2.842
3.089
3.343
3.761
3.752
3.648
3.881
3.773
4.178
4.320
0.690
2.86%
5.67%
11
Revenue
¥3.333M
7.52%
1.00×
Cost of revenue
¥1.821M
7.83%
1.03×
Operating expenses
¥0.481M
6.60%
0.92×