0.141
Revenue¥M
1.454
1.497
1.567
1.617
1.716
1.762
1.820
1.904
2.018
2.104
0.153
4.16%
4.18%
39
19.47
Revenue growth%
0.40
1.93
0.40
1.19
0.40
0.40
2.37
0.40
3.27
6.12
27.79
2.37
0.79
9
15.58
Gross margin%
13.08
13.39
15.37
15.91
15.28
18.20
17.20
18.52
17.10
19.10
21.71
18.20
16.51
61
12.24
Operating margin%
12.26
15.23
15.99
13.67
13.20
11.50
13.40
11.04
8.97
10.57
25.24
11.04
12.73
70
17.97
Net margin%
20.37
21.99
21.62
19.21
18.43
19.53
21.65
22.42
24.10
22.63
28.38
22.42
21.63
60
34.58
P/E ratio (avg)x
25.68
26.56
26.43
23.20
22.28
20.24
19.48
18.21
19.00
20.27
20.72
19.48
21.28
53
31.27
EV/EBITx
27.34
30.41
28.08
24.91
22.18
21.87
24.12
24.81
22.80
23.20
36.37
23.20
24.46
82
5.85
FCF yield (avg)%
15.62
16.25
15.24
12.46
14.33
12.59
11.89
14.53
12.00
10.03
27.48
12.00
13.46
44
13.29
FCF margin%
7.00
9.02
9.89
11.09
12.07
13.89
14.37
13.36
13.59
13.19
27.66
13.59
12.63
79
1.483
FCF / Net incomex
0.398
0.368
0.394
0.366
0.419
0.459
0.425
0.444
0.482
0.504
0.622
0.459
0.422
14
2.65
ROIC%
7.31
9.77
12.39
12.19
13.07
15.85
13.79
12.41
12.42
11.75
10.53
12.42
12.40
52
10.08
Return on equity%
23.09
24.28
26.65
29.04
28.87
30.05
31.11
30.88
30.82
28.23
28.27
30.82
28.95
43
3.07
Return on assets%
14.03
12.69
12.59
12.34
14.71
11.90
13.36
14.75
11.90
9.73
10.16
11.90
12.64
56
0.03
EPS¥
0.32
0.32
0.35
0.38
0.38
0.37
0.42
0.50
0.50
0.49
0.03
4.94%
5.75%
—
28.82
EPS growth%
7.47
7.90
9.72
9.92
11.12
12.64
11.12
8.45
7.38
9.82
28.25
9.82
9.77
51
0.12
Bookvalue per sh¥
0.17
0.17
0.21
0.20
0.22
0.24
0.27
0.31
0.36
0.36
0.07
10.77%
7.75%
—
0.11
FCF per share¥
0.08
0.09
0.10
0.11
0.12
0.13
0.12
0.12
0.12
0.14
0.13
2.98%
4.57%
—
0.13
Dividend per sh¥
0.16
0.18
0.18
0.19
0.21
0.24
0.23
0.24
0.23
0.25
0.16
3.34%
6.04%
—
21.06
Div yield (avg)%
26.05
25.12
27.05
28.16
27.88
28.48
26.67
25.84
25.08
24.48
13.52
25.84
26.36
90
11.09
Payout ratio%
11.00
13.14
15.20
17.45
18.18
18.73
17.04
14.66
16.55
17.79
7.35
17.04
16.80
38
6.546
Shares (diluted)M
9.079
10.49
11.52
12.06
13.21
15.18
18.13
19.44
22.29
26.20
6.696
14.68%
13.29%
50
7.70
Buyback yield%
32.88
33.67
35.49
36.19
38.21
40.25
40.75
40.85
43.76
46.61
23.38
40.85
39.23
84
1.799
D/E ratiox
2.131
2.238
2.337
2.705
3.115
3.370
3.166
3.577
3.616
3.976
1.642
3.577
3.140
31
1.231
Enterprise value¥M
0.590
0.652
0.735
0.840
0.937
0.972
0.999
1.102
1.092
1.031
0.131
1.93%
5.99%
13
2.139
LT debt¥M
1.785
2.102
2.348
2.614
2.775
3.231
3.904
4.425
4.367
4.333
2.077
9.32%
9.40%
48
Revenue
¥2.104M
4.18%
1.00×
Cost of revenue
¥1.473M
4.18%
1.00×
Operating expenses
¥0.401M
3.67%
0.95×