2.241
Revenue¥B
4.517
4.624
4.715
4.712
4.727
4.883
5.108
5.127
5.359
5.506
2.348
3.10%
2.04%
33
13.94
Revenue growth%
14.61
16.03
13.64
13.70
13.09
15.18
17.67
16.67
14.83
17.53
13.42
16.67
15.01
55
17.02
Gross margin%
20.80
18.27
16.11
18.97
18.28
17.32
20.09
17.68
18.40
17.48
15.88
17.68
18.28
73
20.97
Operating margin%
5.70
7.52
9.55
9.88
11.12
9.22
10.69
8.64
11.10
8.94
16.57
9.22
9.39
16
10.75
Net margin%
16.38
19.01
17.30
19.21
21.57
21.97
22.99
21.76
21.94
23.23
17.62
21.97
21.67
80
30.38
P/E ratio (avg)x
31.22
28.54
29.78
29.42
31.66
28.90
26.15
25.15
23.13
20.88
20.38
25.15
28.72
55
25.71
EV/EBITx
36.85
42.59
47.29
51.30
52.12
50.99
60.05
60.65
67.59
74.83
8.091
60.65
51.71
19
3.14
FCF yield (avg)%
18.74
19.31
18.95
21.36
18.59
19.02
18.17
16.83
15.10
15.06
17.97
16.83
18.66
93
17.26
FCF margin%
19.28
20.15
22.37
24.16
22.86
24.22
24.84
23.88
24.88
25.51
27.33
24.84
24.02
9
1.276
FCF / Net incomex
0.937
0.842
0.833
0.903
0.874
0.746
0.746
0.755
0.821
0.877
0.856
0.755
0.838
26
9.48
ROIC%
18.64
20.47
22.77
20.37
22.64
21.80
19.49
22.46
22.82
22.09
12.33
22.09
21.94
13
20.60
Return on equity%
0.40
1.55
0.40
0.40
1.15
3.55
5.70
3.00
0.78
1.19
8.33
3.00
1.17
74
5.59
Return on assets%
11.06
9.10
10.74
12.71
11.29
12.71
13.47
14.67
15.60
17.17
12.61
14.67
12.71
41
0.08
EPS¥
0.27
0.31
0.34
0.40
0.43
0.50
0.50
0.59
0.65
0.72
0.09
11.04%
11.86%
—
27.42
EPS growth%
11.64
8.90
6.34
7.12
6.71
4.28
6.13
7.39
9.02
11.50
29.23
7.39
7.25
67
0.31
Bookvalue per sh¥
0.36
0.37
0.41
0.43
0.48
0.47
0.53
0.62
0.59
0.69
0.18
7.58%
7.29%
—
0.38
FCF per share¥
0.27
0.28
0.26
0.26
0.22
0.20
0.20
0.18
0.16
0.17
0.07
(5.85%)
(5.20%)
—
0.12
Dividend per sh¥
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.08
0.09
0.32
4.68%
3.44%
—
17.68
Div yield (avg)%
12.96
15.33
16.75
13.78
12.37
12.15
11.00
9.09
9.27
7.70
17.07
9.27
12.26
21
19.59
Payout ratio%
15.80
15.40
18.39
15.42
17.38
17.37
15.46
16.62
16.09
13.80
14.77
16.09
15.95
9
6.034
Shares (diluted)B
7.774
7.560
8.042
7.849
8.323
9.714
11.17
12.80
12.83
13.83
6.071
10.69%
7.17%
56
3.05
Buyback yield%
22.83
23.03
20.07
17.76
18.77
16.60
15.91
13.17
11.16
11.39
17.30
13.17
17.18
59
1.110
D/E ratiox
0.553
0.637
0.721
0.748
0.878
0.895
0.982
1.098
1.246
1.258
1.168
1.098
0.887
13
1.577
Enterprise value¥B
2.553
2.655
3.078
3.247
3.800
4.531
4.420
4.970
4.851
5.323
4.107
6.97%
9.48%
20
3.187
LT debt¥B
1.068
1.217
1.172
1.250
1.217
1.391
1.339
1.447
1.580
1.511
4.324
4.42%
3.47%
15
Revenue
¥5.506B
2.04%
1.00×
Cost of revenue
¥3.276B
2.11%
1.01×
Operating expenses
¥1.305B
1.93%
0.99×