0.951
Revenue¥B
0.747
0.793
0.826
0.873
0.933
0.961
1.035
1.072
1.149
1.185
1.000
4.91%
5.42%
92
11.22
Revenue growth%
8.85
7.53
10.52
11.74
9.21
9.81
10.78
12.55
14.03
15.86
8.04
12.55
10.65
14
28.78
Gross margin%
14.55
17.36
18.56
18.68
17.83
17.27
17.94
20.53
17.60
17.69
24.73
17.69
17.76
79
21.24
Operating margin%
14.58
15.59
14.05
15.78
14.38
11.41
13.91
12.40
12.25
9.59
2.32
12.25
13.98
90
2.72
Net margin%
8.57
10.98
13.56
13.80
14.75
15.78
14.65
13.50
15.91
17.48
19.66
15.78
14.22
77
30.40
P/E ratio (avg)x
15.22
14.44
14.16
15.36
15.36
14.87
16.39
15.35
14.40
14.68
7.302
14.87
15.05
73
18.47
EV/EBITx
10.26
11.31
10.57
10.92
12.45
11.65
10.90
12.48
12.29
13.69
35.71
12.29
11.48
76
15.09
FCF yield (avg)%
2.68
2.95
2.08
4.55
6.72
4.49
7.47
9.87
12.40
14.97
26.60
9.87
5.63
75
3.97
FCF margin%
11.27
9.82
12.09
9.68
7.28
4.58
2.74
0.40
1.18
2.44
19.04
2.44
5.93
45
1.584
FCF / Net incomex
0.519
0.568
0.600
0.572
0.659
0.739
0.836
0.844
0.936
1.083
0.838
0.844
0.699
80
26.59
ROIC%
27.82
28.43
30.02
31.00
33.84
36.61
38.38
37.01
36.95
37.79
6.79
37.01
35.23
72
2.85
Return on equity%
1.76
2.10
0.40
0.40
1.82
1.01
0.40
3.23
3.79
2.40
19.67
2.40
1.79
29
18.27
Return on assets%
13.04
11.34
14.33
14.90
13.87
11.60
14.46
17.19
19.69
17.31
10.44
17.19
14.39
83
0.20
EPS¥
0.08
0.09
0.09
0.10
0.11
0.11
0.12
0.14
0.16
0.19
0.20
11.89%
9.43%
—
8.01
EPS growth%
21.78
22.26
21.37
23.16
21.15
21.59
21.98
19.10
16.61
15.30
18.94
19.10
21.48
77
0.29
Bookvalue per sh¥
0.19
0.18
0.17
0.19
0.18
0.18
0.18
0.20
0.19
0.18
0.05
0.36%
0.63%
—
0.12
FCF per share¥
0.41
0.47
0.47
0.54
0.56
0.64
0.68
0.77
0.72
0.76
0.21
6.00%
5.45%
—
0.20
Dividend per sh¥
0.28
0.26
0.26
0.25
0.25
0.26
0.29
0.29
0.26
0.23
0.06
(1.10%)
(1.67%)
—
17.38
Div yield (avg)%
26.08
25.03
26.60
25.25
27.47
24.67
21.97
20.11
18.48
18.10
12.14
20.11
24.85
91
15.76
Payout ratio%
25.54
27.97
28.43
25.53
26.49
29.48
30.37
30.30
32.31
35.11
22.52
30.37
28.95
26
3.111
Shares (diluted)B
3.508
3.601
4.127
4.405
4.645
5.078
5.206
5.746
5.760
5.749
3.119
4.36%
4.96%
51
23.65
Buyback yield%
22.21
23.98
23.32
22.82
22.20
22.38
21.78
24.22
24.82
24.99
21.01
24.22
23.07
21
1.023
D/E ratiox
0.748
0.786
0.751
0.650
0.597
0.580
0.520
0.473
0.449
0.378
0.841
0.473
0.589
25
274.4
Enterprise value¥M
166.6
184.0
187.6
177.8
172.2
186.2
212.4
225.9
253.4
288.4
398.7
10.87%
6.54%
12
827.6
LT debt¥M
113.2
111.1
101.2
110.8
107.4
113.9
105.6
109.2
97.85
106.5
729.0
(0.16%)
(0.54%)
49
Revenue
¥1.185B
5.42%
1.00×
Cost of revenue
¥807.1M
5.20%
0.98×
Operating expenses
¥187.5M
6.26%
1.08×