1.147
Revenue¥M
2.264
2.270
2.279
2.357
2.412
2.482
2.584
2.632
2.672
2.703
1.178
2.31%
1.96%
72
13.86
Revenue growth%
34.51
32.15
34.14
32.74
33.71
36.17
33.92
32.45
30.62
28.94
29.98
32.45
33.23
59
19.07
Gross margin%
0.40
0.40
2.03
0.40
0.40
1.17
0.40
1.28
0.40
0.40
14.18
0.40
0.40
6
17.16
Operating margin%
18.87
20.74
18.08
20.44
22.87
24.49
24.12
23.84
24.42
24.77
17.57
24.42
23.35
22
6.00
Net margin%
17.16
16.12
16.28
14.59
13.44
10.92
13.78
12.15
11.33
12.44
23.23
12.15
13.61
49
21.67
P/E ratio (avg)x
12.57
12.15
13.45
13.63
12.19
10.91
10.14
11.32
11.23
12.19
12.11
11.23
12.17
68
14.73
EV/EBITx
22.45
22.36
22.84
22.46
22.94
20.24
17.72
15.96
15.80
14.52
14.69
15.96
21.30
69
3.93
FCF yield (avg)%
20.41
21.30
22.58
22.09
24.19
24.96
24.50
25.62
28.01
26.65
6.43
25.62
24.34
24
24.04
FCF margin%
27.17
26.32
25.60
26.50
29.28
27.71
26.28
27.99
25.17
26.95
12.38
26.95
26.72
86
1.368
FCF / Net incomex
0.683
0.711
0.646
0.694
0.754
0.761
0.844
0.903
0.889
0.848
0.303
0.848
0.757
76
13.00
ROIC%
32.40
30.47
32.09
33.69
34.49
31.75
32.51
32.39
29.85
28.89
8.85
31.75
32.24
45
23.54
Return on equity%
18.76
20.36
22.61
25.07
24.60
24.62
24.23
23.17
25.89
24.64
13.39
24.62
24.42
37
5.72
Return on assets%
2.65
4.20
1.43
2.79
1.43
1.71
0.53
0.40
0.44
0.40
13.49
0.44
1.43
58
0.03
EPS¥
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
(2.07%)
0.90%
—
25.09
EPS growth%
17.52
16.60
17.10
18.76
16.21
13.76
13.42
11.47
11.46
9.37
15.10
11.47
14.98
66
0.05
Bookvalue per sh¥
0.06
0.06
0.06
0.07
0.08
0.09
0.10
0.10
0.10
0.11
0.02
6.76%
6.92%
—
0.01
FCF per share¥
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.03
0.72%
0.59%
—
0.03
Dividend per sh¥
0.03
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.02
0.02
0.05
(9.11%)
(3.12%)
—
25.76
Div yield (avg)%
23.81
24.09
22.64
24.19
23.06
24.20
22.61
21.55
21.51
22.44
10.25
22.44
22.85
92
7.57
Payout ratio%
19.83
17.88
15.43
12.88
13.57
12.93
10.63
11.64
12.99
11.46
26.24
11.64
12.96
70
18.83
Shares (diluted)M
11.86
10.82
11.57
12.65
13.03
14.38
15.36
15.30
15.36
15.26
18.14
3.21%
2.41%
32
7.76
Buyback yield%
24.61
22.14
22.22
19.76
19.60
17.28
19.58
20.04
17.23
15.09
26.65
17.28
19.68
72
1.451
D/E ratiox
0.970
1.039
1.106
1.144
1.165
1.054
1.095
1.109
1.116
1.057
0.166
1.095
1.101
33
1.756
Enterprise value¥M
2.906
2.764
3.139
3.043
3.319
3.196
3.089
3.498
3.348
3.218
2.244
(0.61%)
2.56%
28
2.313
LT debt¥M
3.487
3.691
4.038
4.330
4.202
3.870
3.748
4.211
4.063
4.486
1.184
1.32%
3.67%
9
Revenue
¥2.703M
1.96%
1.00×
Cost of revenue
¥1.633M
2.03%
1.01×
Operating expenses
¥0.339M
1.85%
0.99×
Goodwill & intangibles
12.66%