0.768
Revenue¥B
0.465
0.501
0.555
0.609
0.660
0.709
0.771
0.858
0.918
1.017
0.809
9.03%
8.90%
30
6.09
Revenue growth%
6.83
5.09
3.20
0.53
1.95
2.23
3.52
4.00
3.28
4.04
27.59
3.52
3.40
55
25.45
Gross margin%
16.87
16.83
15.18
14.19
16.86
16.75
16.37
18.63
21.25
23.35
6.78
18.63
16.85
23
12.03
Operating margin%
15.19
12.54
9.87
7.12
4.81
6.88
3.88
4.84
2.63
0.77
25.46
3.88
5.86
83
26.02
Net margin%
33.51
30.90
33.11
31.61
30.39
28.96
27.89
25.49
25.07
23.65
17.49
25.49
29.68
30
37.17
P/E ratio (avg)x
6.642
7.393
8.233
7.569
7.059
6.940
7.712
7.823
7.439
7.219
33.16
7.439
7.416
55
25.51
EV/EBITx
11.08
11.90
12.10
12.80
14.28
16.02
17.74
18.05
20.84
19.84
9.471
18.05
15.15
55
7.34
FCF yield (avg)%
2.05
3.76
3.40
4.86
5.38
2.69
4.30
5.24
3.97
4.47
7.22
4.30
4.13
91
10.72
FCF margin%
23.73
21.55
23.08
23.78
22.30
23.39
21.09
20.96
18.62
17.44
13.17
20.96
21.93
88
0.121
FCF / Net incomex
2.724
3.144
3.120
3.055
3.445
3.695
3.637
4.155
4.421
5.018
1.472
4.155
3.541
32
4.04
ROIC%
19.00
17.01
14.42
17.33
17.75
15.01
16.74
14.38
13.25
13.77
6.45
14.38
15.87
93
15.84
Return on equity%
10.52
11.24
10.84
8.05
5.62
6.65
8.09
9.06
10.64
8.46
4.83
8.46
8.76
52
29.39
Return on assets%
7.96
6.75
3.99
3.29
4.32
6.86
5.09
2.56
2.12
3.30
8.97
3.30
4.15
46
0.28
EPS¥
0.17
0.17
0.17
0.18
0.20
0.21
0.23
0.26
0.30
0.33
0.30
10.18%
8.52%
—
20.52
EPS growth%
6.74
8.09
9.05
10.31
9.24
7.73
7.77
7.37
8.33
10.01
15.85
7.77
8.21
67
0.23
Bookvalue per sh¥
0.37
0.39
0.40
0.45
0.44
0.42
0.46
0.42
0.42
0.44
0.36
0.08%
1.90%
—
0.35
FCF per share¥
0.22
0.24
0.25
0.25
0.24
0.22
0.22
0.24
0.22
0.22
0.25
(1.85%)
0.24%
—
0.40
Dividend per sh¥
0.23
0.21
0.20
0.20
0.17
0.17
0.16
0.16
0.17
0.18
0.17
1.45%
(3.02%)
—
6.44
Div yield (avg)%
14.71
14.80
12.25
10.31
8.74
9.27
11.88
10.83
11.71
9.54
12.85
10.83
11.27
78
7.32
Payout ratio%
14.08
12.23
13.03
10.09
7.15
9.36
8.01
7.20
6.17
4.20
5.82
7.20
8.68
56
1.948
Shares (diluted)B
2.525
2.959
3.162
3.047
3.075
2.967
3.418
3.742
4.347
4.688
1.958
8.80%
7.71%
66
21.93
Buyback yield%
17.94
20.82
19.69
22.43
21.85
22.52
23.17
21.11
19.39
19.49
3.68
21.11
20.97
73
0.795
D/E ratiox
0.689
0.671
0.698
0.657
0.737
0.849
0.969
1.039
1.136
1.203
0.303
1.039
0.793
34
855.7
Enterprise value¥M
291.7
286.1
334.1
323.9
364.6
393.3
437.1
489.1
517.9
517.8
714.6
7.27%
6.88%
75
0.426
LT debt¥B
0.785
0.890
0.959
0.990
1.118
1.228
1.308
1.244
1.271
1.216
0.308
1.69%
4.23%
86
Revenue
¥1.017B
8.90%
1.00×
Cost of revenue
¥711.9M
8.90%
1.00×
Operating expenses
¥180.5M
8.88%
1.00×
Goodwill & intangibles
16.16%