0.681
Revenue¥B
0.630
0.677
0.715
0.745
0.799
0.863
0.914
0.957
0.997
1.042
0.750
5.45%
5.82%
75
8.00
Revenue growth%
26.02
26.54
27.86
28.41
31.04
30.05
31.69
34.38
36.52
37.01
12.47
34.38
30.54
24
26.93
Gross margin%
4.69
7.46
5.27
5.94
6.74
7.42
6.46
6.83
9.61
12.54
15.32
7.42
6.78
32
20.30
Operating margin%
0.40
0.63
1.77
0.40
1.32
0.40
1.89
4.12
2.09
1.83
26.32
1.89
1.54
76
24.30
Net margin%
2.71
4.13
3.74
1.59
3.09
1.26
0.40
0.49
3.35
0.67
18.43
0.67
2.15
44
7.742
P/E ratio (avg)x
28.05
33.06
34.46
34.77
35.62
40.52
40.98
47.17
47.98
55.92
23.28
47.17
38.07
18
26.34
EV/EBITx
13.21
12.18
11.42
11.35
11.83
13.41
14.08
16.13
15.91
15.36
21.74
15.36
13.31
6
29.75
FCF yield (avg)%
8.40
10.38
10.67
8.99
6.14
3.47
6.07
7.37
10.22
12.75
17.32
7.37
8.70
52
19.27
FCF margin%
4.12
6.38
8.71
9.18
8.28
5.68
7.09
5.43
4.14
6.32
14.49
5.68
6.35
73
0.851
FCF / Net incomex
0.511
0.549
0.637
0.598
0.592
0.617
0.642
0.676
0.671
0.633
0.302
0.642
0.625
52
13.70
ROIC%
3.49
2.77
4.81
4.07
1.60
0.40
3.12
5.63
4.65
3.69
13.63
3.69
3.59
39
10.69
Return on equity%
5.23
3.59
5.06
4.50
3.16
1.01
3.56
4.01
3.85
2.39
12.94
3.56
3.72
54
20.80
Return on assets%
4.48
1.96
1.11
0.40
0.40
0.40
0.40
0.40
0.40
0.61
12.17
0.40
0.40
17
1.19
EPS¥
0.76
0.77
0.78
0.88
0.90
0.95
0.93
0.95
1.09
1.29
1.26
7.48%
5.58%
—
23.55
EPS growth%
15.99
14.24
11.73
10.67
13.47
10.67
11.34
13.93
13.75
15.97
21.03
13.75
13.61
21
0.41
Bookvalue per sh¥
0.54
0.57
0.53
0.54
0.50
0.45
0.40
0.36
0.32
0.30
1.23
(10.11%)
(5.98%)
—
0.70
FCF per share¥
0.88
0.80
0.76
0.83
0.93
1.04
1.13
1.03
0.98
1.07
0.90
2.85%
2.30%
—
1.16
Dividend per sh¥
0.54
0.53
0.55
0.56
0.52
0.52
0.50
0.52
0.47
0.49
0.97
(1.26%)
(2.48%)
—
26.96
Div yield (avg)%
27.26
29.38
26.77
26.45
26.81
28.62
27.07
25.05
26.66
28.65
5.86
27.07
26.94
71
4.63
Payout ratio%
17.80
14.87
17.83
18.53
21.34
19.88
17.13
19.47
22.46
19.88
20.86
19.88
19.00
82
0.564
Shares (diluted)B
0.807
0.823
0.912
0.930
0.968
0.975
1.047
1.052
1.021
1.158
0.596
3.65%
3.78%
73
4.02
Buyback yield%
10.58
11.54
11.22
11.20
8.94
6.11
6.92
7.53
4.87
6.72
5.46
6.72
8.23
14
0.985
D/E ratiox
0.784
0.944
0.991
1.088
1.149
1.127
1.135
1.163
1.271
1.353
1.737
1.163
1.131
90
0.952
Enterprise value¥B
0.933
1.069
1.138
1.113
1.240
1.246
1.348
1.385
1.321
1.301
0.726
0.95%
2.71%
16
427.2
LT debt¥M
645.2
613.8
578.5
570.4
610.2
622.4
587.2
621.8
626.4
557.9
938.6
(1.77%)
(2.76%)
6
Revenue
¥1.042B
5.82%
1.00×
Cost of revenue
¥528.8M
5.84%
1.00×
Operating expenses
¥170.4M
6.39%
1.05×
Goodwill & intangibles
24.40%
Cash and investments
15.20%