0.084
Revenue¥B
0.952
0.985
0.984
0.988
1.010
1.018
1.037
1.080
1.074
1.086
0.087
1.46%
1.64%
35
26.14
Revenue growth%
15.18
15.00
14.32
13.00
14.09
16.41
17.67
17.77
16.66
15.81
24.91
16.66
15.49
20
20.06
Gross margin%
0.40
0.40
2.38
1.21
0.40
0.40
1.41
3.86
2.87
1.90
7.13
1.90
1.31
19
18.34
Operating margin%
30.73
31.05
28.55
29.60
30.98
33.30
34.65
35.56
32.62
29.87
28.16
33.30
31.01
53
17.76
Net margin%
1.07
2.06
0.40
0.40
0.40
0.40
1.46
2.61
3.87
2.50
20.52
2.50
1.27
89
21.87
P/E ratio (avg)x
10.31
9.170
9.415
8.985
8.680
9.394
8.416
8.454
8.294
7.036
29.01
8.416
8.832
74
7.813
EV/EBITx
34.24
30.68
26.56
24.89
21.67
19.01
18.03
16.13
15.57
14.02
30.16
16.13
20.34
86
30.00
FCF yield (avg)%
28.15
30.28
29.66
31.50
31.63
33.32
35.72
33.87
36.34
34.27
4.05
34.27
32.47
61
15.76
FCF margin%
11.92
14.84
16.43
15.96
13.93
14.41
13.04
14.24
16.12
16.61
13.78
14.41
14.62
45
0.716
FCF / Net incomex
0.174
0.165
0.153
0.173
0.186
0.184
0.211
0.215
0.201
0.213
0.558
0.211
0.185
85
18.93
ROIC%
4.18
5.93
3.35
1.46
3.77
3.02
0.64
0.87
2.12
0.40
21.01
0.87
2.57
33
21.51
Return on equity%
12.66
14.30
13.84
16.35
16.57
16.07
17.89
20.85
20.05
17.87
15.03
17.89
16.46
8
19.71
Return on assets%
20.82
22.77
23.90
23.47
23.04
21.55
19.37
19.27
18.20
20.13
13.44
19.37
21.19
38
0.19
EPS¥
0.19
0.21
0.20
0.22
0.21
0.19
0.17
0.18
0.18
0.17
0.21
(3.69%)
(1.30%)
—
5.64
EPS growth%
24.16
23.62
23.37
23.05
23.94
21.64
22.74
22.50
25.48
24.23
14.16
22.74
23.50
92
0.33
Bookvalue per sh¥
0.75
0.66
0.66
0.73
0.73
0.80
0.83
0.73
0.72
0.80
0.36
1.70%
(0.12%)
—
0.97
FCF per share¥
0.45
0.47
0.42
0.43
0.42
0.44
0.43
0.41
0.44
0.48
0.83
2.68%
(0.29%)
—
0.15
Dividend per sh¥
0.95
1.00
1.05
1.06
1.04
1.24
1.34
1.46
1.48
1.68
0.27
9.98%
7.49%
—
13.83
Div yield (avg)%
0.40
0.62
0.40
1.40
1.87
2.23
0.40
1.69
0.40
2.21
12.23
1.69
1.01
16
14.94
Payout ratio%
17.12
17.38
15.98
17.99
19.89
21.51
18.94
17.99
17.55
20.22
9.14
18.94
17.99
6
0.839
Shares (diluted)B
1.305
1.258
1.351
1.314
1.253
1.260
1.324
1.550
1.585
1.712
0.876
6.45%
4.32%
13
4.07
Buyback yield%
18.47
19.10
18.47
19.05
19.31
17.42
19.74
18.15
15.91
18.33
29.18
18.15
18.47
41
0.893
D/E ratiox
1.687
1.680
1.518
1.375
1.392
1.496
1.513
1.658
1.545
1.629
1.111
1.545
1.531
82
560.0
Enterprise value¥M
147.8
160.4
151.8
149.8
136.5
134.7
125.4
129.2
125.8
132.7
746.1
(0.57%)
(1.53%)
48
231.5
LT debt¥M
184.2
194.2
190.5
182.8
187.5
184.7
201.6
216.0
198.3
181.1
582.4
(0.68%)
0.14%
62
Revenue
¥1.086B
1.64%
1.00×
Cost of revenue
¥676.7M
1.77%
1.01×
Operating expenses
¥184.2M
1.22%
0.96×
Goodwill & intangibles
17.03%