0.287
Revenue¥B
1.663
1.760
1.820
1.876
1.920
2.051
2.179
2.279
2.431
2.530
0.301
5.67%
4.84%
67
29.04
Revenue growth%
29.49
30.29
28.82
31.18
33.23
32.35
33.31
31.87
29.47
30.86
16.49
31.87
31.02
23
28.91
Gross margin%
22.60
23.75
22.51
24.83
27.08
28.33
28.17
26.29
25.96
27.38
22.01
27.38
26.12
17
18.83
Operating margin%
12.36
14.68
14.39
13.80
14.74
16.76
19.22
17.43
15.64
14.17
17.84
16.76
14.71
14
17.42
Net margin%
5.05
5.48
5.89
7.16
9.65
10.17
8.51
5.56
7.33
7.75
10.42
7.75
7.25
91
21.27
P/E ratio (avg)x
10.20
11.19
11.00
11.15
11.81
12.42
13.66
13.82
15.97
16.25
7.004
13.82
12.12
21
13.30
EV/EBITx
11.48
12.71
14.41
15.65
17.19
17.35
16.92
19.12
21.16
19.85
10.61
19.12
17.06
48
14.00
FCF yield (avg)%
17.99
16.88
19.70
22.03
20.04
22.93
22.82
23.96
24.00
21.44
18.79
22.93
21.73
65
16.29
FCF margin%
11.22
13.60
16.55
15.62
15.00
12.11
9.59
7.86
9.38
6.95
2.70
9.38
11.67
91
0.326
FCF / Net incomex
0.945
0.966
0.986
1.141
1.274
1.266
1.303
1.270
1.426
1.530
1.726
1.303
1.268
68
20.32
ROIC%
5.65
5.48
3.91
3.08
0.40
3.28
5.09
5.88
8.56
7.13
3.10
5.88
5.28
49
7.81
Return on equity%
29.05
28.36
28.03
29.28
26.76
26.21
26.37
24.26
23.17
22.93
22.65
24.26
26.56
86
8.21
Return on assets%
0.40
0.40
0.40
0.40
3.25
5.20
4.04
3.71
1.27
0.79
20.18
3.71
1.03
55
0.06
EPS¥
0.08
0.09
0.10
0.11
0.11
0.12
0.13
0.15
0.16
0.16
0.07
7.18%
9.34%
—
22.68
EPS growth%
14.06
13.02
12.67
9.73
12.51
12.11
13.79
13.47
12.55
11.96
20.15
12.55
12.61
63
0.12
Bookvalue per sh¥
0.18
0.18
0.17
0.17
0.15
0.13
0.11
0.11
0.11
0.12
0.10
(4.58%)
(4.01%)
—
0.08
FCF per share¥
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.03
0.03
0.04
0.12
(0.60%)
(0.20%)
—
0.12
Dividend per sh¥
0.11
0.10
0.11
0.10
0.11
0.10
0.09
0.09
0.09
0.08
0.15
(4.39%)
(2.51%)
—
15.94
Div yield (avg)%
4.08
5.34
6.81
8.13
9.29
7.83
10.43
9.70
12.45
14.01
9.99
10.43
8.71
80
13.47
Payout ratio%
17.18
20.00
21.01
22.50
19.94
20.95
20.49
22.07
23.68
24.98
11.86
22.07
20.98
9
5.000
Shares (diluted)B
4.964
4.933
5.389
5.441
5.230
5.191
5.745
6.153
6.876
7.390
4.975
7.16%
4.57%
65
21.60
Buyback yield%
2.30
3.52
4.35
3.43
0.81
1.31
0.87
2.70
1.10
1.29
7.29
1.29
1.80
67
1.221
D/E ratiox
0.870
0.811
0.846
0.866
0.851
0.774
0.722
0.629
0.656
0.672
0.157
0.672
0.792
14
1,177
Enterprise value¥M
73.03
64.27
66.30
66.56
69.58
64.19
62.69
55.79
61.15
64.62
807.7
(1.47%)
(2.14%)
43
1.524
LT debt¥B
0.121
0.137
0.133
0.132
0.140
0.155
0.178
0.194
0.202
0.197
1.276
7.15%
5.51%
85
Revenue
¥2.530B
4.84%
1.00×
Cost of revenue
¥1.758B
4.87%
1.00×
Operating expenses
¥464.4M
4.69%
0.99×
Goodwill & intangibles
18.15%