0.316
Revenue¥B
0.695
0.751
0.823
0.883
0.943
1.031
1.090
1.162
1.270
1.390
0.336
8.07%
7.94%
92
22.17
Revenue growth%
27.16
27.23
25.71
25.92
23.25
23.33
24.43
24.92
22.89
23.98
2.01
23.98
24.67
33
7.20
Gross margin%
24.13
25.41
24.79
26.43
26.73
28.27
25.35
25.00
25.10
26.83
2.33
25.35
25.38
48
4.67
Operating margin%
13.68
10.71
10.66
10.04
11.46
12.14
12.41
10.44
11.40
14.09
10.52
12.14
11.43
9
9.98
Net margin%
16.00
14.83
12.00
10.09
8.07
9.41
9.04
11.86
9.10
10.66
4.47
9.41
10.38
6
20.98
P/E ratio (avg)x
10.98
10.91
11.16
10.67
12.09
13.43
14.00
14.41
16.75
17.49
12.44
14.41
12.76
42
32.70
EV/EBITx
22.52
24.05
25.83
24.36
21.73
20.01
19.04
17.64
16.89
17.77
6.450
17.77
20.87
75
3.24
FCF yield (avg)%
7.05
6.70
7.53
6.72
5.33
6.07
8.47
8.49
11.17
12.01
27.47
8.49
7.29
47
16.50
FCF margin%
18.01
20.84
22.90
25.58
26.95
28.27
25.28
27.78
26.10
23.17
28.13
26.10
25.43
75
1.610
FCF / Net incomex
0.619
0.636
0.667
0.738
0.883
0.967
1.048
1.246
1.423
1.571
0.688
1.246
0.925
13
14.57
ROIC%
22.86
25.84
28.30
27.14
24.86
27.43
24.73
26.62
28.87
30.73
3.62
27.43
26.88
22
20.17
Return on equity%
6.73
8.69
9.19
11.76
13.10
11.13
8.24
9.98
10.24
9.69
8.49
9.98
9.84
29
3.24
Return on assets%
26.83
27.97
29.18
26.29
24.62
21.92
21.09
21.84
21.45
19.75
10.82
21.45
23.27
6
0.47
EPS¥
0.31
0.31
0.29
0.28
0.29
0.28
0.30
0.32
0.30
0.32
0.52
2.26%
0.52%
—
9.31
EPS growth%
21.49
20.31
21.77
23.37
20.92
18.98
16.64
16.04
15.49
15.81
2.95
16.04
19.65
38
0.15
Bookvalue per sh¥
0.51
0.58
0.66
0.67
0.77
0.85
0.97
1.01
0.97
0.89
0.15
3.13%
6.42%
—
0.14
FCF per share¥
0.61
0.70
0.78
0.77
0.74
0.83
0.89
0.94
0.92
0.85
0.26
2.71%
3.55%
—
0.12
Dividend per sh¥
0.33
0.33
0.32
0.35
0.38
0.35
0.37
0.38
0.39
0.40
0.08
1.31%
1.79%
—
7.54
Div yield (avg)%
19.89
21.45
21.16
20.20
20.45
21.55
21.14
23.76
26.63
25.54
8.61
23.76
21.30
15
27.28
Payout ratio%
21.18
20.38
23.02
24.47
24.00
22.58
24.52
26.46
23.84
21.21
3.44
23.84
23.43
81
1.314
Shares (diluted)B
1.922
2.146
2.115
2.119
2.250
2.675
3.089
3.169
3.615
3.838
1.266
11.27%
8.33%
58
9.49
Buyback yield%
8.06
8.92
10.18
12.02
12.12
13.65
11.13
9.93
9.66
8.76
13.76
9.93
10.06
13
1.726
D/E ratiox
2.019
2.185
2.219
2.523
2.497
2.653
2.514
2.620
2.578
2.463
0.185
2.578
2.506
79
1,190
Enterprise value¥M
324.0
339.0
400.6
397.3
454.8
499.6
524.5
587.0
710.3
773.9
373.4
11.22%
11.11%
49
79.37
LT debt¥M
402.9
394.9
450.0
438.8
440.1
461.9
476.5
459.7
488.7
516.8
677.0
3.27%
2.09%
21
Revenue
¥1.390B
7.94%
1.00×
Cost of revenue
¥672.4M
8.18%
1.02×
Operating expenses
¥286.0M
7.79%
0.99×