0.874
Revenue¥B
0.836
0.843
0.866
0.906
0.939
0.972
1.018
1.049
1.097
1.140
0.902
3.96%
3.57%
41
16.86
Revenue growth%
5.32
6.09
4.93
5.96
5.05
6.46
8.65
7.62
10.00
8.07
19.02
8.07
6.27
15
16.79
Gross margin%
20.78
21.21
23.87
21.55
20.26
18.74
16.94
16.10
18.74
20.14
23.37
18.74
20.20
39
15.10
Operating margin%
23.42
23.60
22.60
25.30
25.84
25.15
26.00
28.90
29.06
30.95
2.62
28.90
25.57
13
19.51
Net margin%
25.14
25.37
24.45
25.18
25.51
26.31
26.92
25.27
27.85
25.49
4.24
26.31
25.43
76
6.758
P/E ratio (avg)x
11.01
10.45
10.94
9.932
10.52
10.98
10.63
9.853
9.892
9.368
32.47
9.892
10.49
8
36.23
EV/EBITx
12.46
11.88
11.44
11.05
10.44
10.40
11.21
10.77
10.20
10.93
26.49
10.77
10.99
68
19.02
FCF yield (avg)%
27.19
29.82
27.66
24.83
23.12
23.97
21.27
19.04
19.43
18.21
21.43
19.43
23.55
15
25.72
FCF margin%
20.04
22.84
21.56
21.05
23.86
21.28
20.54
18.93
17.58
16.04
5.30
18.93
20.80
41
0.241
FCF / Net incomex
0.156
0.158
0.167
0.150
0.136
0.144
0.143
0.139
0.129
0.119
0.626
0.139
0.144
10
26.58
ROIC%
15.69
17.78
18.91
19.82
21.64
19.58
19.99
18.35
19.80
22.73
19.54
19.80
19.69
94
27.93
Return on equity%
13.53
10.57
11.55
12.29
13.13
15.03
13.64
11.36
14.29
16.28
15.09
14.29
13.33
74
7.43
Return on assets%
11.60
10.83
11.55
12.81
11.54
9.30
10.18
12.95
14.68
12.46
8.58
12.46
11.58
44
0.13
EPS¥
0.17
0.19
0.18
0.20
0.19
0.19
0.20
0.22
0.23
0.23
0.14
3.70%
2.46%
—
29.07
EPS growth%
19.92
18.47
17.28
15.28
14.86
12.75
10.20
10.15
12.79
14.38
27.54
12.75
14.62
55
0.06
Bookvalue per sh¥
0.09
0.09
0.09
0.09
0.08
0.07
0.08
0.08
0.08
0.07
0.19
(2.42%)
(2.71%)
—
0.23
FCF per share¥
0.12
0.12
0.13
0.12
0.12
0.14
0.13
0.12
0.11
0.12
0.29
0.16%
(0.76%)
—
0.29
Dividend per sh¥
0.23
0.24
0.22
0.21
0.21
0.20
0.21
0.23
0.26
0.26
0.26
3.59%
1.51%
—
29.54
Div yield (avg)%
9.03
7.24
8.84
6.78
7.39
9.66
10.17
10.10
9.00
6.49
29.35
9.66
8.92
82
12.73
Payout ratio%
7.42
8.63
7.83
9.88
8.21
10.96
11.43
10.95
9.49
8.97
14.06
10.95
9.23
40
1.450
Shares (diluted)B
1.104
1.083
1.065
1.058
1.093
0.970
1.062
1.044
0.900
0.793
1.442
(6.22%)
(4.62%)
80
5.82
Buyback yield%
27.88
27.11
29.54
32.50
35.35
32.81
35.58
33.06
35.01
35.38
26.01
35.01
32.93
65
0.341
D/E ratiox
0.521
0.469
0.473
0.493
0.451
0.481
0.454
0.480
0.494
0.483
1.565
0.481
0.480
15
593.4
Enterprise value¥M
394.2
393.7
363.9
377.5
416.9
429.7
450.3
423.2
391.7
420.3
138.6
0.16%
1.99%
32
413.1
LT debt¥M
252.5
259.6
271.3
311.1
295.8
313.6
336.6
318.4
361.9
344.2
544.4
3.07%
3.30%
46
Revenue
¥1.140B
3.57%
1.00×
Cost of revenue
¥732.2M
3.48%
0.99×
Operating expenses
¥123.4M
4.35%
1.08×