0.413
Revenue¥B
0.846
0.897
0.930
0.965
1.019
1.059
1.090
1.131
1.185
1.236
0.437
3.92%
4.34%
63
3.08
Revenue growth%
34.21
35.80
37.39
35.99
34.13
33.83
36.57
36.26
36.93
39.92
16.53
36.57
36.12
22
8.13
Gross margin%
30.49
31.50
30.68
31.54
28.87
31.47
30.40
29.11
28.59
25.95
10.18
29.11
30.45
66
3.08
Operating margin%
5.39
7.01
7.61
9.55
7.30
9.34
9.63
7.51
7.02
6.54
29.43
7.51
7.41
71
21.00
Net margin%
22.90
21.56
21.43
18.61
19.71
16.74
18.70
16.01
17.71
15.77
25.37
16.74
18.66
39
26.63
P/E ratio (avg)x
9.914
10.07
11.14
12.76
13.85
14.47
15.66
14.93
14.97
14.63
26.40
14.93
14.16
18
27.42
EV/EBITx
38.78
40.82
42.59
43.06
43.46
43.54
45.82
48.26
53.16
53.38
31.54
48.26
43.50
77
7.62
FCF yield (avg)%
22.69
24.82
24.35
24.50
25.27
27.71
30.09
31.98
33.85
35.95
14.28
31.98
26.49
90
16.55
FCF margin%
33.20
30.86
29.70
29.50
29.38
28.95
29.12
28.45
29.90
30.33
28.71
29.12
29.60
72
1.198
FCF / Net incomex
0.604
0.601
0.623
0.707
0.837
0.949
1.020
0.993
1.084
1.279
0.760
1.020
0.893
17
6.48
ROIC%
19.04
21.08
22.39
22.61
22.63
21.92
20.15
18.10
18.55
21.20
14.07
20.15
21.14
18
10.43
Return on equity%
13.25
14.51
14.70
15.46
18.42
20.73
23.71
23.97
26.73
28.66
15.51
23.97
19.57
7
17.35
Return on assets%
9.57
7.07
7.29
9.37
7.29
7.11
4.26
4.66
2.54
2.12
8.93
4.26
7.09
28
0.18
EPS¥
0.35
0.37
0.38
0.36
0.39
0.41
0.39
0.43
0.49
0.47
0.19
3.66%
3.24%
—
28.61
EPS growth%
16.46
16.76
16.38
18.56
17.69
20.21
19.90
19.69
19.72
18.26
17.75
19.72
18.41
42
0.37
Bookvalue per sh¥
0.09
0.10
0.09
0.10
0.08
0.07
0.07
0.06
0.06
0.06
0.16
(7.78%)
(3.80%)
—
0.20
FCF per share¥
0.44
0.40
0.41
0.41
0.41
0.43
0.48
0.49
0.54
0.59
0.38
7.79%
3.35%
—
0.22
Dividend per sh¥
0.34
0.32
0.33
0.30
0.30
0.31
0.29
0.29
0.32
0.30
0.20
0.08%
0.09%
—
21.62
Div yield (avg)%
26.33
26.91
24.52
22.11
22.69
23.78
24.54
22.13
22.43
21.37
6.89
22.43
23.23
40
23.68
Payout ratio%
12.93
10.94
11.43
10.46
11.65
12.50
15.39
15.76
13.85
12.33
2.33
13.85
12.42
39
1.689
Shares (diluted)B
2.534
2.861
3.129
3.694
3.847
3.737
3.833
4.155
4.192
4.613
1.678
3.70%
7.18%
61
15.23
Buyback yield%
32.00
30.11
31.01
28.15
28.52
29.31
30.20
28.10
30.50
31.32
13.31
30.20
30.15
69
0.934
D/E ratiox
0.628
0.690
0.715
0.792
0.707
0.618
0.590
0.626
0.681
0.682
0.554
0.626
0.681
43
528.4
Enterprise value¥M
345.1
373.0
409.1
393.2
435.1
417.9
435.8
499.9
498.1
578.8
745.8
5.88%
5.37%
39
740.2
LT debt¥M
861.1
867.7
839.9
806.0
764.9
707.6
773.1
858.0
803.6
734.5
236.7
(0.81%)
(2.37%)
41
Revenue
¥1.236B
4.34%
1.00×
Cost of revenue
¥769.1M
4.43%
1.01×
Operating expenses
¥190.7M
5.05%
1.07×
Goodwill & intangibles
16.80%