0.158
Revenue¥B
0.659
0.695
0.747
0.782
0.844
0.902
0.952
1.008
1.072
1.134
0.176
6.09%
6.06%
50
3.09
Revenue growth%
21.32
23.72
22.71
21.25
19.15
21.56
23.70
26.28
27.21
24.26
15.04
24.26
23.21
13
9.20
Gross margin%
27.77
28.96
26.27
29.19
28.06
28.56
31.24
30.71
31.24
31.46
25.85
31.24
29.08
17
21.52
Operating margin%
13.11
15.68
17.79
20.30
18.01
16.43
16.28
15.68
17.69
19.60
26.56
16.43
17.06
58
11.31
Net margin%
14.21
13.54
13.95
15.67
14.71
12.73
12.88
12.99
14.73
16.19
12.46
12.99
14.08
27
34.61
P/E ratio (avg)x
14.05
14.14
13.56
15.80
17.28
19.14
21.78
24.13
25.03
27.29
6.807
24.13
18.21
50
7.206
EV/EBITx
8.307
7.863
8.609
9.089
8.468
7.591
6.984
7.781
7.341
7.679
11.67
7.591
7.822
40
17.90
FCF yield (avg)%
5.12
4.07
3.47
4.38
4.89
6.41
7.11
5.83
6.07
5.12
4.75
6.07
5.12
72
25.60
FCF margin%
17.85
17.21
14.88
12.81
13.27
15.06
16.50
13.61
16.59
18.21
5.10
16.50
15.78
48
1.380
FCF / Net incomex
2.115
2.322
2.146
2.476
2.815
2.634
2.481
2.408
2.684
2.888
1.100
2.634
2.478
72
22.31
ROIC%
29.21
31.37
33.15
33.36
30.57
30.03
31.40
29.10
31.36
34.01
8.29
31.36
31.36
66
18.59
Return on equity%
25.97
27.86
26.45
27.27
25.23
26.63
23.66
25.77
28.22
26.53
3.15
26.53
26.49
65
17.68
Return on assets%
10.33
10.70
10.09
8.90
10.09
9.39
10.34
8.50
7.13
7.35
2.04
8.50
9.74
68
0.51
EPS¥
0.16
0.16
0.15
0.15
0.16
0.16
0.16
0.15
0.15
0.16
0.54
(0.09%)
1.02%
—
24.29
EPS growth%
9.23
10.20
9.52
7.62
8.89
8.24
9.40
11.00
11.15
8.97
28.30
9.40
9.32
81
0.24
Bookvalue per sh¥
0.40
0.44
0.46
0.52
0.56
0.56
0.59
0.66
0.68
0.79
0.82
7.06%
7.85%
—
0.37
FCF per share¥
0.57
0.57
0.64
0.63
0.70
0.74
0.69
0.66
0.71
0.76
0.59
1.71%
2.96%
—
0.59
Dividend per sh¥
0.10
0.09
0.10
0.09
0.09
0.09
0.08
0.08
0.07
0.06
0.20
(8.25%)
(5.27%)
—
19.68
Div yield (avg)%
6.29
4.81
6.29
8.78
6.55
5.26
4.63
4.14
1.63
3.26
9.30
4.14
5.04
57
10.46
Payout ratio%
3.43
0.59
2.68
0.87
0.40
0.40
0.40
0.40
0.81
0.40
15.46
0.40
0.50
74
0.521
Shares (diluted)B
0.853
0.946
0.889
0.941
1.026
1.041
1.036
1.077
1.224
1.273
0.548
4.40%
5.17%
26
5.60
Buyback yield%
5.11
4.89
2.40
2.11
0.40
2.20
1.12
2.42
5.30
5.88
10.45
2.42
2.41
20
0.967
D/E ratiox
2.192
2.130
2.221
2.152
1.990
2.308
2.489
2.869
3.127
3.223
1.438
2.869
2.264
63
135.6
Enterprise value¥M
531.6
541.8
607.0
619.2
666.6
678.8
739.6
789.3
739.7
690.5
126.3
0.71%
1.78%
39
1,089
LT debt¥M
413.3
465.0
508.8
501.3
535.2
506.1
529.4
473.7
465.3
425.6
820.5
(4.48%)
0.51%
12
Revenue
¥1.134B
6.06%
1.00×
Cost of revenue
¥793.8M
6.15%
1.01×
Operating expenses
¥167.3M
6.14%
1.01×
Goodwill & intangibles
17.55%