0.825
Revenue¥B
0.856
0.916
0.994
1.083
1.156
1.240
1.340
1.428
1.570
1.732
0.900
8.42%
8.11%
79
4.68
Revenue growth%
16.57
18.49
16.20
14.79
14.44
11.61
9.69
10.37
9.72
7.77
26.00
9.72
13.03
22
29.68
Gross margin%
9.07
6.89
6.34
3.92
5.45
6.69
6.09
8.00
10.70
12.19
2.05
8.00
6.79
83
17.30
Operating margin%
1.62
0.64
0.40
0.40
0.40
3.07
2.71
5.51
7.36
4.98
19.33
4.98
2.17
31
14.94
Net margin%
16.04
18.62
16.31
16.33
17.11
18.80
17.50
14.97
16.65
17.66
27.94
17.50
16.88
28
36.93
P/E ratio (avg)x
21.86
19.79
17.72
15.50
14.39
12.85
14.03
12.27
13.37
13.35
31.26
13.35
14.21
28
31.98
EV/EBITx
24.30
22.33
22.93
23.33
25.89
26.68
29.53
27.95
27.13
28.60
16.12
27.95
26.28
62
15.22
FCF yield (avg)%
18.60
16.05
19.03
18.15
18.46
20.49
17.50
18.90
16.37
13.63
9.22
17.50
18.31
9
22.07
FCF margin%
22.66
25.31
27.98
28.14
29.22
30.99
29.70
32.14
30.31
33.15
2.02
30.99
29.46
38
0.542
FCF / Net incomex
2.046
1.834
1.979
2.006
2.228
2.126
2.235
2.264
2.459
2.382
1.585
2.264
2.177
8
2.65
ROIC%
5.97
3.18
2.45
0.40
0.40
0.40
3.11
3.64
4.98
6.48
2.26
3.64
3.15
87
2.36
Return on equity%
12.02
9.15
7.28
4.72
3.57
5.98
3.16
3.08
2.97
2.52
15.43
3.08
4.14
63
18.17
Return on assets%
9.54
7.47
10.24
7.85
9.50
9.04
8.67
9.54
12.44
14.41
20.76
9.54
9.52
70
0.51
EPS¥
0.26
0.24
0.27
0.30
0.31
0.31
0.30
0.31
0.34
0.34
0.57
2.15%
4.09%
—
19.43
EPS growth%
9.12
6.56
8.36
8.37
9.95
10.35
12.46
14.19
15.27
13.00
6.79
13.00
10.15
87
0.40
Bookvalue per sh¥
0.51
0.56
0.51
0.55
0.54
0.56
0.56
0.62
0.57
0.57
0.55
1.12%
1.92%
—
0.15
FCF per share¥
0.58
0.53
0.46
0.46
0.42
0.45
0.44
0.43
0.39
0.36
0.49
(3.35%)
(4.52%)
—
0.63
Dividend per sh¥
0.82
0.95
1.13
1.36
1.50
1.47
1.77
1.89
2.18
2.57
0.57
11.45%
12.22%
—
20.96
Div yield (avg)%
28.93
26.84
29.23
29.86
27.59
28.11
28.41
29.31
26.91
25.95
10.54
28.11
28.26
79
26.81
Payout ratio%
17.50
18.13
18.81
16.82
14.31
13.84
16.02
15.46
15.95
15.86
10.92
15.86
15.98
68
0.967
Shares (diluted)B
1.023
1.157
1.350
1.299
1.356
1.489
1.703
1.827
1.881
1.824
0.963
6.11%
6.43%
73
22.65
Buyback yield%
23.44
26.24
24.64
22.33
24.46
25.43
23.78
21.75
19.33
18.29
7.76
21.75
23.61
26
0.450
D/E ratiox
1.798
1.787
2.005
2.227
2.173
2.416
2.296
2.261
2.654
3.144
0.770
2.416
2.244
63
1.467
Enterprise value¥B
1.605
1.564
1.583
1.438
1.346
1.436
1.282
1.162
1.237
1.380
0.530
0.49%
(0.32%)
58
0.252
LT debt¥B
1.048
0.899
0.952
0.983
0.923
0.973
0.869
0.934
0.919
0.929
1.495
0.15%
(2.30%)
30
Revenue
¥1.732B
8.11%
1.00×
Cost of revenue
¥1.213B
8.11%
1.00×
Operating expenses
¥286.7M
7.56%
0.95×