0.677
Revenue¥B
0.696
0.730
0.770
0.809
0.840
0.891
0.934
0.957
1.023
1.092
0.757
5.37%
4.88%
75
15.30
Revenue growth%
19.97
19.39
19.37
19.34
20.84
20.24
22.64
24.73
26.53
26.00
7.61
24.73
20.54
21
27.25
Gross margin%
7.02
8.08
5.35
4.19
2.34
2.42
0.40
0.40
3.37
4.30
16.87
2.42
3.78
52
14.54
Operating margin%
1.97
2.32
2.79
4.99
5.61
4.15
1.48
0.64
0.40
0.48
3.68
0.64
2.14
89
18.39
Net margin%
9.80
7.95
7.76
10.09
11.87
10.04
11.70
9.52
10.35
10.84
9.01
10.35
10.06
64
10.32
P/E ratio (avg)x
36.63
40.38
37.06
35.65
35.37
33.02
34.21
32.97
30.10
27.64
9.865
32.97
34.79
5
21.58
EV/EBITx
54.41
52.22
50.77
56.18
64.12
71.50
82.62
80.23
79.77
80.27
19.82
80.23
67.81
72
20.96
FCF yield (avg)%
7.87
8.45
7.86
10.25
9.39
11.11
10.97
11.86
11.35
8.62
12.15
11.11
9.82
47
4.77
FCF margin%
15.12
15.22
17.78
17.34
20.05
22.31
23.70
22.89
21.51
20.19
23.84
22.31
20.12
8
1.235
FCF / Net incomex
1.434
1.385
1.466
1.647
1.809
1.963
2.075
1.988
2.140
2.157
0.804
2.075
1.886
80
5.52
ROIC%
5.27
7.30
6.02
3.02
5.33
5.03
2.60
1.95
1.93
3.31
6.31
2.60
4.17
6
26.68
Return on equity%
5.36
4.18
6.68
7.57
7.80
4.88
5.45
2.61
2.81
3.03
23.57
3.03
5.12
10
29.02
Return on assets%
26.28
26.74
28.99
31.45
31.68
28.99
27.84
25.79
28.71
27.03
9.99
27.84
28.28
80
0.26
EPS¥
0.34
0.33
0.30
0.26
0.25
0.25
0.23
0.20
0.20
0.20
0.28
(4.43%)
(6.08%)
—
8.18
EPS growth%
25.02
27.95
26.99
27.11
29.09
31.33
31.14
32.37
29.39
31.92
23.34
31.33
29.24
25
0.35
Bookvalue per sh¥
0.19
0.18
0.20
0.22
0.23
0.22
0.23
0.23
0.22
0.20
0.40
(2.48%)
0.71%
—
0.33
FCF per share¥
0.30
0.35
0.37
0.37
0.41
0.45
0.49
0.58
0.61
0.71
0.28
11.58%
10.23%
—
0.16
Dividend per sh¥
0.32
0.33
0.34
0.33
0.36
0.38
0.34
0.30
0.28
0.29
0.46
(3.78%)
(2.16%)
—
14.77
Div yield (avg)%
28.20
25.25
26.44
25.41
27.99
29.26
30.54
28.02
30.69
32.59
23.41
30.54
28.11
24
13.53
Payout ratio%
4.03
5.23
5.43
8.33
10.28
10.22
7.73
9.73
10.04
8.78
19.00
9.73
8.55
57
0.813
Shares (diluted)B
1.148
1.266
1.335
1.345
1.466
1.486
1.545
1.514
1.481
1.776
0.783
3.90%
4.11%
17
9.32
Buyback yield%
15.60
15.14
16.09
16.61
14.86
16.12
15.80
13.67
15.19
13.81
28.17
15.19
15.39
41
1.167
D/E ratiox
0.398
0.439
0.431
0.491
0.511
0.518
0.549
0.643
0.754
0.886
1.328
0.643
0.514
12
0.554
Enterprise value¥B
0.739
0.846
0.965
1.138
1.190
1.174
1.236
1.430
1.630
1.711
0.779
7.54%
9.88%
74
0.134
LT debt¥B
1.250
1.333
1.304
1.560
1.559
1.863
1.867
2.002
2.300
2.681
0.253
11.45%
9.41%
19
Revenue
¥1.092B
4.88%
1.00×
Cost of revenue
¥604.3M
4.96%
1.01×
Operating expenses
¥224.0M
5.26%
1.04×
Goodwill & intangibles
15.36%