1.850
Revenue¥B
2.363
2.582
2.699
2.935
3.077
3.336
3.492
3.703
3.873
4.086
1.917
5.83%
6.15%
33
3.13
Revenue growth%
24.28
24.04
26.72
27.57
29.85
29.46
29.98
28.40
30.56
30.65
21.16
29.98
28.93
87
19.11
Gross margin%
13.42
11.63
10.13
7.42
9.95
8.31
6.55
6.45
5.04
7.50
14.46
6.55
7.91
45
24.17
Operating margin%
11.91
12.32
15.17
12.97
15.92
18.63
17.62
19.58
20.68
23.37
8.35
19.58
16.77
58
15.39
Net margin%
21.10
21.71
22.10
23.79
23.71
24.97
23.32
23.63
24.80
27.57
5.66
24.80
23.67
42
36.65
P/E ratio (avg)x
9.745
10.77
12.39
14.04
14.73
14.04
12.88
12.84
13.12
12.74
16.29
12.88
12.86
23
7.710
EV/EBITx
21.28
22.84
20.16
18.72
17.59
18.93
18.16
19.02
17.39
18.04
6.856
18.16
18.82
33
28.02
FCF yield (avg)%
4.66
6.69
8.58
10.18
12.26
12.58
12.90
11.75
9.35
6.48
18.54
11.75
9.77
5
10.10
FCF margin%
27.80
30.53
30.48
32.82
31.01
28.96
31.82
29.82
30.94
30.07
23.53
30.07
30.50
45
0.610
FCF / Net incomex
1.210
1.290
1.300
1.325
1.328
1.429
1.470
1.572
1.760
2.053
0.190
1.572
1.378
75
14.62
ROIC%
35.64
37.13
39.51
40.42
39.35
37.83
38.49
37.86
40.00
40.85
6.76
38.49
38.92
27
22.46
Return on equity%
19.52
20.96
20.73
22.18
21.30
23.08
22.36
22.49
20.36
20.09
9.62
22.36
21.13
63
10.73
Return on assets%
25.20
22.80
21.22
22.84
25.30
22.62
21.23
23.68
21.35
22.79
4.52
22.62
22.80
71
0.28
EPS¥
0.13
0.13
0.13
0.12
0.13
0.12
0.14
0.14
0.14
0.15
0.31
2.97%
1.88%
—
20.42
EPS growth%
0.40
2.97
0.63
0.40
0.40
0.50
0.40
2.12
4.13
6.57
12.70
2.12
0.57
29
0.41
Bookvalue per sh¥
0.14
0.13
0.14
0.13
0.14
0.14
0.15
0.14
0.14
0.15
0.50
1.92%
0.41%
—
0.07
FCF per share¥
0.10
0.09
0.10
0.10
0.10
0.09
0.09
0.09
0.09
0.08
0.39
(3.62%)
(1.28%)
—
0.08
Dividend per sh¥
0.30
0.30
0.35
0.41
0.42
0.49
0.49
0.58
0.58
0.67
0.29
9.60%
9.19%
—
5.53
Div yield (avg)%
8.79
6.44
4.70
5.82
5.08
7.40
7.85
9.38
11.19
11.29
5.16
9.38
7.63
34
3.14
Payout ratio%
19.08
20.18
21.72
20.56
21.05
22.78
25.02
23.18
24.27
25.91
21.85
24.27
22.25
29
2.354
Shares (diluted)B
2.754
2.960
3.258
3.208
3.335
3.794
3.786
4.259
3.956
4.345
2.270
5.43%
4.70%
7
8.23
Buyback yield%
24.53
22.10
20.35
19.42
20.49
18.30
18.32
15.41
14.04
12.60
7.65
15.41
18.87
7
0.805
D/E ratiox
1.539
1.445
1.559
1.528
1.291
1.342
1.201
1.207
1.211
1.134
1.632
1.207
1.316
38
3.379
Enterprise value¥B
3.388
4.056
4.115
4.093
4.647
5.247
5.491
5.695
6.337
6.252
3.601
6.11%
6.32%
60
0.540
LT debt¥B
3.582
3.634
3.626
3.483
3.120
2.944
3.043
2.871
2.589
2.375
2.518
(5.31%)
(3.96%)
58
Revenue
¥4.086B
6.15%
1.00×
Cost of revenue
¥2.108B
6.03%
0.99×
Operating expenses
¥681.9M
6.18%
1.00×