0.923
Revenue¥B
0.572
0.621
0.673
0.738
0.791
0.832
0.896
0.963
1.033
1.124
0.967
7.29%
7.65%
61
5.03
Revenue growth%
9.51
10.76
9.16
10.06
11.22
11.67
14.67
14.26
16.27
19.25
26.97
14.67
11.44
33
26.11
Gross margin%
8.50
8.07
7.74
8.36
7.54
7.00
4.37
3.77
4.02
3.56
2.21
4.02
7.27
12
17.82
Operating margin%
17.61
20.39
21.71
22.28
23.13
20.32
22.60
21.45
19.92
17.74
27.44
20.32
20.92
38
18.39
Net margin%
11.47
9.66
6.86
4.03
4.60
4.92
3.98
5.35
3.59
6.44
14.08
4.92
5.14
57
10.06
P/E ratio (avg)x
37.55
36.09
35.12
33.43
33.17
34.88
34.34
39.36
38.99
44.34
25.79
38.99
35.60
48
7.526
EV/EBITx
18.66
20.70
20.90
24.71
28.88
32.68
34.15
35.52
40.44
41.87
14.03
35.52
30.78
45
19.45
FCF yield (avg)%
16.46
16.28
16.91
17.97
18.26
17.91
17.81
17.18
14.31
15.53
17.71
17.18
17.04
79
27.67
FCF margin%
10.62
8.80
9.10
6.67
4.17
1.39
0.40
0.87
1.07
0.40
24.55
0.87
2.78
58
0.336
FCF / Net incomex
0.328
0.309
0.318
0.317
0.305
0.288
0.274
0.283
0.256
0.291
1.788
0.283
0.298
33
13.76
ROIC%
33.26
31.71
33.23
34.15
33.63
32.40
34.29
35.82
36.82
38.77
23.04
35.82
33.89
45
12.28
Return on equity%
26.78
28.93
28.39
27.67
28.64
28.30
26.02
27.89
29.27
30.67
18.16
28.30
28.35
39
29.24
Return on assets%
10.02
9.74
9.88
12.27
14.99
16.65
16.33
13.98
16.03
17.58
8.78
16.33
14.48
95
0.18
EPS¥
0.13
0.13
0.13
0.12
0.13
0.11
0.09
0.10
0.10
0.09
0.18
(6.08%)
(3.79%)
—
4.49
EPS growth%
14.74
16.37
16.73
16.57
14.70
17.03
15.75
13.74
10.98
12.58
5.57
13.74
15.25
74
0.58
Bookvalue per sh¥
0.28
0.33
0.35
0.35
0.38
0.41
0.48
0.50
0.56
0.65
0.24
11.04%
10.42%
—
0.37
FCF per share¥
0.49
0.44
0.43
0.44
0.42
0.40
0.42
0.38
0.39
0.42
0.14
0.06%
(2.50%)
—
0.53
Dividend per sh¥
0.56
0.58
0.63
0.67
0.65
0.70
0.67
0.65
0.65
0.73
0.23
2.37%
2.08%
—
19.51
Div yield (avg)%
25.38
27.78
26.27
26.27
27.67
25.70
27.04
28.35
28.44
26.89
2.63
27.04
26.97
11
6.36
Payout ratio%
15.91
14.11
15.81
14.31
12.54
14.15
12.65
14.40
15.81
14.55
25.34
14.40
14.36
54
1.591
Shares (diluted)B
1.441
1.616
1.588
1.664
1.588
1.805
1.642
1.737
1.857
1.953
1.593
4.23%
3.04%
16
13.38
Buyback yield%
14.52
12.31
14.25
13.88
16.82
19.34
19.30
17.79
17.20
18.55
28.44
18.55
17.01
23
1.349
D/E ratiox
0.372
0.367
0.380
0.388
0.400
0.421
0.443
0.375
0.400
0.382
0.833
0.400
0.385
46
612.9
Enterprise value¥M
447.0
461.9
473.2
527.6
539.9
578.4
617.4
655.0
631.1
676.0
839.6
4.60%
3.44%
62
0.934
LT debt¥B
0.256
0.234
0.203
0.196
0.173
0.170
0.169
0.166
0.158
0.148
1.046
(3.09%)
(5.34%)
32
Revenue
¥1.124B
7.65%
1.00×
Cost of revenue
¥786.6M
7.65%
1.00×
Operating expenses
¥219.1M
8.06%
1.04×
Goodwill & intangibles
19.45%