0.700
Revenue¥B
1.146
1.219
1.332
1.446
1.582
1.705
1.850
1.973
2.144
2.319
0.742
7.94%
8.39%
46
24.41
Revenue growth%
30.73
29.49
29.97
32.32
31.18
28.85
29.12
29.34
26.59
27.44
26.74
28.85
29.42
34
6.50
Gross margin%
25.41
22.84
25.53
26.70
25.63
24.12
23.80
26.70
27.33
28.71
21.80
26.70
25.58
79
15.06
Operating margin%
3.14
3.36
2.07
0.46
1.33
1.91
0.40
0.40
0.40
0.40
18.04
0.40
0.90
29
18.53
Net margin%
29.07
28.02
30.69
33.36
34.53
36.04
37.19
35.06
37.04
35.13
22.45
36.04
34.79
86
16.84
P/E ratio (avg)x
10.54
10.23
11.31
11.40
12.20
11.41
11.38
12.44
11.39
11.88
8.650
11.41
11.40
73
30.03
EV/EBITx
29.48
30.68
33.81
34.91
31.31
29.98
27.22
27.26
28.47
31.16
7.830
28.47
30.33
54
17.39
FCF yield (avg)%
21.16
21.71
21.02
19.18
17.13
17.38
19.98
18.11
15.40
17.73
7.38
17.73
18.64
83
28.31
FCF margin%
33.97
36.20
36.42
37.08
37.98
40.44
38.57
40.22
41.91
40.59
24.55
40.44
38.28
81
1.746
FCF / Net incomex
1.357
1.251
1.255
1.120
1.141
1.243
1.129
1.135
1.009
1.003
1.007
1.129
1.138
91
11.10
ROIC%
12.03
14.42
14.25
12.64
9.96
9.77
11.54
12.33
12.63
10.58
17.45
11.54
12.18
60
16.08
Return on equity%
1.76
1.33
2.55
5.29
7.50
5.45
4.92
5.08
3.15
3.33
25.07
4.92
4.13
18
29.71
Return on assets%
22.47
25.26
25.08
23.14
23.22
22.73
23.34
24.34
25.84
22.94
2.89
23.34
23.28
36
0.48
EPS¥
0.72
0.74
0.84
0.88
0.87
0.93
0.92
0.98
1.12
1.21
0.53
6.79%
6.98%
—
20.52
EPS growth%
20.39
22.07
22.72
25.43
27.96
27.48
26.31
23.32
21.87
20.75
9.05
23.32
23.02
52
0.49
Bookvalue per sh¥
0.27
0.30
0.32
0.31
0.34
0.31
0.36
0.40
0.37
0.42
0.45
4.31%
4.86%
—
0.10
FCF per share¥
0.35
0.36
0.35
0.35
0.32
0.32
0.29
0.31
0.33
0.30
0.43
(0.91%)
(2.27%)
—
0.31
Dividend per sh¥
0.49
0.47
0.55
0.63
0.59
0.64
0.74
0.68
0.76
0.72
0.30
3.91%
3.99%
—
29.84
Div yield (avg)%
11.51
13.74
12.47
9.80
10.87
12.23
9.74
11.76
13.74
12.88
12.42
12.23
12.00
82
6.97
Payout ratio%
14.86
13.47
15.38
17.07
16.40
14.90
15.73
16.33
14.64
12.40
12.70
14.90
15.14
11
1.605
Shares (diluted)B
1.405
1.461
1.549
1.325
1.207
1.140
1.070
0.963
0.859
0.866
1.579
(6.42%)
(5.29%)
59
27.28
Buyback yield%
21.65
23.19
24.16
21.67
21.91
20.75
22.14
21.52
21.92
19.23
9.22
21.52
21.79
31
1.221
D/E ratiox
0.533
0.495
0.509
0.506
0.504
0.525
0.495
0.515
0.528
0.547
0.704
0.525
0.512
57
2.539
Enterprise value¥B
4.751
4.693
4.722
4.729
4.574
4.645
4.482
4.680
5.009
5.383
3.273
3.31%
1.79%
17
1.475
LT debt¥B
0.402
0.383
0.406
0.453
0.451
0.462
0.464
0.532
0.503
0.495
1.271
1.92%
2.84%
47
Revenue
¥2.319B
8.39%
1.00×
Cost of revenue
¥1.247B
8.42%
1.00×
Operating expenses
¥406.6M
8.92%
1.05×
Goodwill & intangibles
16.51%