0.797
Revenue¥B
0.943
1.026
1.098
1.181
1.274
1.377
1.452
1.514
1.576
1.668
0.855
5.54%
6.56%
83
21.82
Revenue growth%
32.89
35.56
33.78
34.88
32.25
30.49
30.66
28.08
27.84
30.15
10.13
30.15
31.46
39
3.50
Gross margin%
28.32
26.91
25.45
27.71
26.46
25.35
25.88
26.74
29.56
28.39
6.11
26.74
26.83
62
8.58
Operating margin%
20.80
23.41
21.20
22.58
20.25
19.14
21.21
23.38
23.53
24.78
10.78
23.38
21.89
49
25.93
Net margin%
10.14
7.36
6.26
7.33
7.95
6.69
5.27
7.73
8.96
8.40
20.28
7.73
7.55
54
27.82
P/E ratio (avg)x
14.11
16.30
17.92
18.95
17.68
19.54
20.92
22.11
20.47
23.60
34.46
20.92
19.24
62
24.66
EV/EBITx
16.61
18.09
16.99
18.07
17.12
15.81
17.15
15.42
16.79
17.30
34.72
16.79
17.06
59
12.16
FCF yield (avg)%
40.06
37.86
35.65
35.44
34.73
33.91
31.97
29.01
27.60
25.39
17.60
29.01
34.32
8
12.51
FCF margin%
0.40
0.40
1.96
2.40
0.60
0.40
0.40
2.33
0.40
0.40
17.00
0.40
0.40
20
0.893
FCF / Net incomex
1.189
1.219
1.276
1.168
1.093
1.155
1.190
1.171
1.045
1.149
0.623
1.155
1.170
59
22.39
ROIC%
15.38
16.40
16.46
19.18
20.62
17.98
18.66
15.83
16.77
19.59
4.80
17.98
17.38
7
24.88
Return on equity%
15.45
13.65
10.75
8.97
8.27
8.20
7.96
5.74
4.50
7.20
23.31
7.20
8.23
95
18.03
Return on assets%
8.95
7.80
8.79
8.76
7.56
7.51
7.08
5.22
3.86
2.22
12.23
5.22
7.54
9
0.28
EPS¥
0.19
0.20
0.20
0.23
0.26
0.26
0.29
0.32
0.36
0.36
0.30
6.98%
7.10%
—
20.99
EPS growth%
6.66
8.35
10.07
12.59
13.77
13.14
12.55
9.83
11.34
10.07
27.58
11.34
10.70
5
0.44
Bookvalue per sh¥
0.14
0.17
0.20
0.21
0.24
0.29
0.32
0.37
0.38
0.40
0.25
10.50%
12.56%
—
0.17
FCF per share¥
0.30
0.34
0.35
0.34
0.36
0.37
0.38
0.38
0.37
0.40
0.66
2.12%
3.55%
—
0.40
Dividend per sh¥
0.43
0.43
0.39
0.42
0.37
0.37
0.35
0.38
0.38
0.35
0.28
(1.31%)
(2.29%)
—
5.55
Div yield (avg)%
17.50
16.14
18.13
17.25
17.02
17.00
14.59
13.07
15.44
15.10
6.60
15.10
16.57
31
19.68
Payout ratio%
15.61
18.06
18.84
18.13
16.68
19.43
18.19
17.23
15.59
12.70
25.73
17.23
17.65
60
1.143
Shares (diluted)B
1.601
1.567
1.657
1.765
1.897
1.935
2.110
2.536
2.774
3.025
1.103
9.78%
8.00%
46
24.42
Buyback yield%
31.61
33.45
33.24
35.27
32.73
30.59
28.51
30.15
30.14
28.93
8.88
30.14
31.10
88
1.321
D/E ratiox
0.206
0.228
0.248
0.274
0.309
0.323
0.381
0.422
0.496
0.489
1.071
0.422
0.316
84
1.657
Enterprise value¥B
0.692
0.787
0.832
0.849
0.904
0.934
1.080
1.077
1.209
1.175
0.301
5.39%
6.48%
54
0.708
LT debt¥B
1.159
1.198
1.216
1.337
1.349
1.306
1.274
1.162
1.249
1.321
1.267
(0.41%)
1.17%
7
Revenue
¥1.668B
6.56%
1.00×
Cost of revenue
¥1.167B
6.56%
1.00×
Operating expenses
¥337.9M
6.85%
1.03×