0.234
Revenue¥B
1.646
1.640
1.686
1.701
1.764
1.766
1.751
1.805
1.798
1.830
0.253
0.73%
1.39%
46
11.47
Revenue growth%
20.92
22.06
23.60
26.26
27.55
26.49
25.49
26.02
27.57
28.61
20.86
26.49
26.14
52
4.59
Gross margin%
7.32
9.45
11.72
9.97
8.10
10.82
12.05
10.01
8.58
11.17
12.22
10.82
9.99
19
13.78
Operating margin%
18.03
15.50
12.62
11.09
9.44
11.87
14.24
15.77
15.57
18.22
23.88
15.57
14.87
39
22.96
Net margin%
15.98
18.01
17.51
15.83
17.44
15.83
17.30
17.76
16.15
17.23
28.22
17.23
17.26
73
27.44
P/E ratio (avg)x
15.06
13.58
14.09
13.53
13.01
12.58
12.14
12.85
13.07
14.04
37.24
12.85
13.30
63
9.377
EV/EBITx
19.32
18.51
20.37
19.77
21.63
20.13
20.83
22.15
25.06
27.79
34.20
22.15
20.60
13
13.21
FCF yield (avg)%
2.51
3.81
3.94
4.05
4.22
2.00
3.00
2.34
2.50
2.51
3.62
2.50
2.76
67
13.88
FCF margin%
18.86
19.61
20.17
17.98
19.56
21.21
20.01
20.13
21.07
22.93
6.11
21.07
20.07
57
1.787
FCF / Net incomex
0.336
0.360
0.369
0.396
0.447
0.466
0.528
0.629
0.743
0.811
1.727
0.629
0.456
69
24.45
ROIC%
9.75
10.95
10.85
10.44
13.03
15.34
17.89
15.61
13.87
12.74
18.55
15.34
12.88
77
24.31
Return on equity%
7.63
7.58
10.25
11.77
10.66
13.52
15.48
16.08
14.10
16.30
10.16
15.48
12.64
28
3.65
Return on assets%
28.05
26.48
29.30
29.54
26.97
29.91
31.77
30.28
28.41
26.85
26.20
29.91
28.86
91
0.46
EPS¥
0.09
0.08
0.08
0.09
0.09
0.08
0.08
0.08
0.08
0.08
0.48
(1.40%)
0.16%
—
22.31
EPS growth%
20.75
20.19
21.01
21.28
19.17
18.53
17.23
19.68
17.01
18.57
23.79
18.53
19.42
31
0.23
Bookvalue per sh¥
0.26
0.26
0.24
0.23
0.23
0.21
0.24
0.25
0.24
0.23
0.23
0.30%
(1.73%)
—
0.09
FCF per share¥
0.37
0.38
0.41
0.43
0.44
0.41
0.41
0.46
0.53
0.55
0.22
4.33%
4.01%
—
0.08
Dividend per sh¥
0.41
0.49
0.58
0.63
0.71
0.71
0.70
0.68
0.67
0.69
0.21
(0.46%)
6.20%
—
6.50
Div yield (avg)%
25.64
26.00
23.87
22.38
23.67
22.07
21.40
20.92
18.56
19.47
10.53
20.92
22.22
14
5.97
Payout ratio%
21.07
20.55
21.96
21.10
20.33
23.08
25.79
27.57
25.61
23.19
19.72
25.61
22.52
5
1.152
Shares (diluted)B
0.809
0.717
0.728
0.701
0.663
0.693
0.676
0.668
0.608
0.630
1.203
(1.03%)
(3.62%)
75
14.06
Buyback yield%
15.72
17.38
15.04
17.95
16.41
18.42
16.84
17.38
18.79
20.43
21.45
18.42
17.38
22
1.301
D/E ratiox
0.518
0.460
0.502
0.460
0.466
0.439
0.398
0.342
0.316
0.324
1.228
0.342
0.449
63
0.588
Enterprise value¥B
0.958
0.954
0.995
1.090
1.062
1.168
1.345
1.411
1.646
1.884
1.241
12.15%
8.42%
32
1.354
LT debt¥B
0.415
0.383
0.386
0.412
0.411
0.417
0.418
0.445
0.406
0.395
1.556
(0.83%)
(0.72%)
49
Revenue
¥1.830B
1.39%
1.00×
Cost of revenue
¥1.086B
1.29%
0.99×
Operating expenses
¥392.8M
1.80%
1.04×
Goodwill & intangibles
15.71%