0.674
Revenue¥B
1.207
1.261
1.352
1.404
1.509
1.601
1.699
1.795
1.911
2.030
0.694
6.11%
5.68%
74
8.75
Revenue growth%
18.70
20.11
19.05
20.51
18.47
16.29
14.39
12.98
10.99
13.49
15.08
13.49
17.38
74
17.76
Gross margin%
0.71
0.40
0.40
0.40
2.09
1.30
0.40
0.40
2.63
2.28
3.20
1.30
0.56
32
12.98
Operating margin%
11.97
10.14
7.37
8.28
10.78
9.41
8.05
6.54
5.11
7.38
25.25
7.38
8.16
80
28.61
Net margin%
11.61
11.79
10.61
10.45
12.57
10.78
7.84
5.85
5.05
7.76
27.16
7.76
10.53
73
15.92
P/E ratio (avg)x
48.97
57.57
69.88
80.96
91.27
102.6
120.1
140.2
160.6
190.7
22.84
140.2
96.91
34
13.93
EV/EBITx
51.30
54.86
59.40
71.34
77.59
78.61
76.30
78.96
90.72
98.69
36.82
78.96
76.94
83
10.20
FCF yield (avg)%
9.69
11.87
14.04
16.85
18.16
16.82
19.28
20.64
22.75
25.25
13.99
20.64
17.50
80
14.72
FCF margin%
7.79
10.33
8.71
8.98
11.00
10.68
8.23
9.82
10.34
11.81
2.59
10.34
10.07
48
0.952
FCF / Net incomex
1.796
1.694
1.870
1.853
1.965
2.196
2.307
2.039
1.896
1.926
1.067
2.039
1.911
74
10.09
ROIC%
27.60
27.55
26.71
25.14
22.41
24.69
25.25
24.38
23.99
21.07
4.64
24.38
24.92
60
18.31
Return on equity%
23.82
24.73
27.15
26.23
26.38
28.25
27.11
28.39
29.53
26.84
14.08
28.25
26.98
85
9.43
Return on assets%
14.72
15.09
16.75
17.05
20.00
20.27
20.35
18.09
17.24
19.59
18.86
19.59
17.66
85
0.40
EPS¥
0.17
0.16
0.18
0.16
0.18
0.16
0.18
0.18
0.17
0.17
0.44
(0.63%)
1.00%
—
16.52
EPS growth%
5.42
8.17
5.75
3.38
3.83
5.60
2.93
4.97
2.92
1.88
3.10
2.93
4.40
94
0.31
Bookvalue per sh¥
0.07
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.43
(1.16%)
(1.97%)
—
0.18
FCF per share¥
0.21
0.21
0.21
0.18
0.19
0.18
0.20
0.19
0.17
0.17
0.10
(2.97%)
(1.74%)
—
0.39
Dividend per sh¥
0.38
0.35
0.34
0.34
0.34
0.32
0.33
0.35
0.38
0.35
0.17
1.05%
(0.92%)
—
19.44
Div yield (avg)%
14.47
16.68
16.38
13.62
12.04
12.95
15.76
17.48
15.23
14.95
14.47
15.23
15.09
63
18.32
Payout ratio%
10.15
9.53
10.76
11.63
14.00
16.32
13.91
12.39
11.13
9.14
12.90
12.39
11.38
50
2.261
Shares (diluted)B
3.770
4.534
5.435
6.275
6.725
6.848
8.285
9.884
9.850
10.97
2.200
10.28%
12.00%
38
15.81
Buyback yield%
0.40
0.40
3.24
2.57
0.78
0.40
0.40
0.40
0.40
0.40
15.88
0.40
0.40
11
1.486
D/E ratiox
1.122
1.140
1.183
1.176
1.286
1.325
1.377
1.560
1.486
1.442
0.913
1.442
1.305
88
0.199
Enterprise value¥B
0.296
0.255
0.246
0.256
0.225
0.215
0.197
0.201
0.179
0.155
1.698
(7.18%)
(6.21%)
49
0.127
LT debt¥B
2.267
2.404
2.446
2.804
3.054
3.430
4.024
4.040
4.561
4.482
1.987
7.97%
8.07%
27
Revenue
¥2.030B
5.68%
1.00×
Cost of revenue
¥931.7M
5.39%
0.97×
Operating expenses
¥499.8M
6.00%
1.03×
Goodwill & intangibles
19.51%