0.347
Revenue¥B
0.582
0.617
0.652
0.687
0.755
0.792
0.856
0.913
0.991
1.041
0.368
6.64%
6.95%
46
10.80
Revenue growth%
0.74
1.77
0.49
0.81
2.17
0.40
2.49
0.89
2.62
4.61
15.21
2.49
1.33
51
16.13
Gross margin%
22.08
20.53
21.92
19.40
19.62
21.31
23.15
23.78
22.14
19.89
27.99
22.14
21.62
61
6.16
Operating margin%
23.30
21.58
19.68
18.76
17.79
19.22
20.04
20.59
21.16
23.38
24.30
20.59
20.32
38
17.39
Net margin%
19.52
19.83
19.36
22.07
23.59
23.40
24.48
25.87
25.13
26.45
23.32
25.13
23.49
62
17.80
P/E ratio (avg)x
15.58
16.32
16.72
18.06
17.39
19.20
18.04
16.72
18.00
17.24
36.92
18.00
17.32
45
32.77
EV/EBITx
14.48
15.84
17.44
19.11
22.10
24.72
25.46
29.11
27.74
29.12
29.71
27.74
23.41
19
26.55
FCF yield (avg)%
18.73
21.61
21.79
19.08
16.80
15.19
17.41
18.71
17.42
16.66
22.03
17.41
18.06
43
4.87
FCF margin%
6.62
5.40
7.17
7.72
10.43
10.47
7.80
7.90
6.18
8.08
27.20
7.90
7.76
74
1.260
FCF / Net incomex
0.493
0.447
0.411
0.391
0.334
0.352
0.348
0.304
0.324
0.303
1.087
0.324
0.350
38
9.77
ROIC%
16.60
19.11
19.89
22.78
22.26
25.06
23.23
22.67
20.74
19.58
22.56
22.67
21.50
42
15.15
Return on equity%
6.60
5.77
6.93
4.37
2.08
4.76
5.30
7.35
6.63
8.67
10.61
6.63
6.18
32
16.42
Return on assets%
27.60
28.44
27.80
26.18
26.35
23.84
22.05
19.84
21.40
19.42
25.59
21.40
25.01
64
0.47
EPS¥
0.19
0.20
0.18
0.18
0.16
0.15
0.15
0.15
0.15
0.14
0.49
(3.45%)
(2.68%)
—
2.83
EPS growth%
20.96
20.66
21.03
21.80
24.71
24.24
26.94
27.65
26.87
25.90
29.67
26.87
24.48
89
0.45
Bookvalue per sh¥
0.50
0.45
0.47
0.42
0.37
0.39
0.42
0.37
0.36
0.38
0.55
0.52%
(3.69%)
—
0.24
FCF per share¥
0.59
0.61
0.65
0.72
0.74
0.77
0.83
0.90
0.89
1.00
0.25
6.30%
5.51%
—
0.21
Dividend per sh¥
0.58
0.61
0.54
0.49
0.44
0.44
0.48
0.53
0.48
0.47
0.10
1.31%
(1.58%)
—
5.12
Div yield (avg)%
5.73
4.00
3.18
1.99
0.40
0.40
1.02
0.40
0.40
0.40
9.63
0.40
0.71
49
10.85
Payout ratio%
20.26
19.27
21.64
23.37
26.10
25.93
26.13
26.95
29.76
31.36
26.46
26.95
26.01
56
0.765
Shares (diluted)B
1.417
1.582
1.896
1.832
2.028
2.055
2.028
2.161
2.592
2.984
0.763
8.03%
9.69%
18
10.09
Buyback yield%
11.97
12.84
11.80
11.51
13.16
11.60
12.32
14.19
12.39
13.24
4.50
12.39
12.35
25
1.126
D/E ratiox
1.557
1.605
1.860
1.835
1.812
1.691
1.633
1.560
1.604
1.754
0.804
1.633
1.662
86
309.9
Enterprise value¥M
731.9
663.7
684.5
646.1
555.5
574.7
560.1
502.0
541.9
588.0
481.5
1.14%
(3.35%)
18
717.5
LT debt¥M
754.5
734.5
769.6
731.2
796.2
765.9
682.4
630.0
685.6
653.5
414.7
(3.87%)
(1.31%)
85
Revenue
¥1.041B
6.95%
1.00×
Cost of revenue
¥527.7M
6.66%
0.97×
Operating expenses
¥220.9M
7.68%
1.07×