0.218
Revenue¥B
0.662
0.698
0.735
0.777
0.816
0.870
0.914
1.001
1.049
1.137
0.230
6.87%
6.36%
52
9.91
Revenue growth%
28.50
31.27
31.13
32.00
33.48
32.46
32.22
33.90
32.55
30.65
19.74
32.46
32.11
53
25.62
Gross margin%
7.20
4.44
5.46
4.14
7.14
4.95
2.66
2.59
1.98
0.40
12.59
2.59
4.29
81
17.15
Operating margin%
1.72
0.90
0.40
1.24
1.59
3.58
3.71
2.30
3.57
3.68
17.05
3.58
2.01
83
22.21
Net margin%
28.45
25.66
25.28
22.36
22.24
22.26
20.07
20.97
19.39
17.23
17.18
20.07
22.25
89
29.66
P/E ratio (avg)x
54.04
59.68
69.14
75.05
81.02
96.70
101.4
104.9
120.6
116.6
19.41
104.9
88.86
27
18.76
EV/EBITx
25.35
27.67
26.31
23.57
23.93
24.39
22.10
24.87
26.13
25.73
6.185
24.87
25.11
92
3.72
FCF yield (avg)%
29.01
27.45
24.74
22.03
21.74
23.17
24.88
27.32
28.14
27.50
26.32
27.32
26.10
30
17.99
FCF margin%
22.58
23.62
23.37
21.92
20.71
19.84
18.21
20.23
17.63
15.97
23.20
18.21
20.47
81
1.312
FCF / Net incomex
1.408
1.550
1.490
1.327
1.457
1.465
1.420
1.300
1.316
1.208
0.642
1.316
1.414
13
24.19
ROIC%
22.13
19.94
22.28
22.99
24.88
23.01
22.70
22.10
20.81
19.76
14.02
22.10
22.20
15
22.54
Return on equity%
12.99
12.48
12.88
11.21
13.75
13.91
12.53
11.41
8.42
6.21
29.21
11.41
12.50
13
17.36
Return on assets%
31.96
32.83
33.57
35.01
35.52
33.40
31.27
33.44
32.04
31.59
2.10
32.04
33.12
48
0.42
EPS¥
0.30
0.32
0.30
0.27
0.24
0.26
0.25
0.28
0.25
0.22
0.43
(1.66%)
(3.06%)
—
19.68
EPS growth%
10.86
12.48
11.27
12.24
14.88
16.87
14.05
11.53
10.16
12.48
16.13
12.48
12.36
26
0.10
Bookvalue per sh¥
0.97
1.02
0.97
0.93
0.99
0.90
0.95
0.92
0.90
1.00
0.23
0.18%
0.42%
—
0.11
FCF per share¥
0.16
0.14
0.15
0.13
0.14
0.12
0.12
0.13
0.13
0.11
0.30
(3.51%)
(3.17%)
—
0.47
Dividend per sh¥
0.21
0.20
0.20
0.21
0.22
0.24
0.28
0.33
0.32
0.36
0.30
10.16%
7.01%
—
15.61
Div yield (avg)%
3.38
4.58
6.96
4.48
7.02
6.92
4.65
2.70
4.99
7.12
24.72
4.99
4.82
28
18.44
Payout ratio%
4.78
3.55
5.23
3.59
5.10
3.94
3.01
2.49
4.16
5.64
18.97
3.94
4.05
29
0.711
Shares (diluted)B
0.894
0.949
1.061
1.120
1.074
1.134
1.035
1.114
1.195
1.061
0.677
(0.26%)
2.69%
31
9.82
Buyback yield%
24.60
23.39
25.22
26.67
29.49
26.81
24.08
26.19
25.36
27.44
23.51
26.19
25.77
31
0.581
D/E ratiox
0.862
0.779
0.754
0.821
0.753
0.780
0.806
0.817
0.848
0.916
1.190
0.817
0.811
78
0.171
Enterprise value¥B
1.065
1.117
1.239
1.403
1.420
1.484
1.609
1.809
2.074
2.249
0.568
9.64%
7.78%
78
77.42
LT debt¥M
53.02
49.75
45.21
40.71
44.10
41.55
43.25
42.41
40.89
44.05
142.4
(0.02%)
(2.20%)
64
Revenue
¥1.137B
6.36%
1.00×
Cost of revenue
¥756.6M
6.37%
1.00×
Operating expenses
¥144.8M
5.56%
0.93×