0.587
Revenue¥B
0.676
0.710
0.747
0.773
0.804
0.845
0.888
0.926
0.971
1.042
0.651
5.32%
4.73%
70
9.12
Revenue growth%
8.77
10.82
12.22
15.11
17.55
20.10
18.86
19.01
21.76
24.60
24.09
20.10
18.20
43
21.95
Gross margin%
35.54
34.45
34.80
32.45
30.37
31.42
29.97
32.69
30.39
29.74
24.93
30.39
31.93
31
8.35
Operating margin%
16.44
16.50
13.64
11.89
10.39
9.33
11.61
14.57
16.32
19.02
16.32
14.57
14.10
77
22.26
Net margin%
30.79
30.30
30.04
27.19
27.76
26.73
29.34
31.63
29.72
28.10
5.67
29.34
29.53
56
26.56
P/E ratio (avg)x
40.48
47.60
48.08
57.41
61.55
59.73
65.48
71.06
83.12
88.06
17.13
71.06
60.64
37
13.31
EV/EBITx
10.47
11.10
11.77
11.48
10.48
9.873
9.554
9.295
9.506
8.644
36.36
9.506
10.17
86
27.77
FCF yield (avg)%
17.47
17.14
19.50
19.56
20.35
20.02
21.14
20.95
19.09
19.23
20.50
20.02
19.53
93
10.82
FCF margin%
24.93
27.27
26.03
23.60
26.42
25.48
23.96
23.34
24.11
22.20
6.02
23.96
24.52
34
1.530
FCF / Net incomex
0.725
0.627
0.619
0.627
0.650
0.685
0.640
0.549
0.500
0.534
0.656
0.549
0.627
87
25.03
ROIC%
1.87
3.24
0.91
0.40
1.18
0.63
1.81
1.92
4.32
6.47
5.78
1.92
1.84
81
24.79
Return on equity%
16.18
17.95
18.87
18.60
17.50
19.69
21.02
22.64
23.43
21.44
20.75
21.44
19.28
13
22.35
Return on assets%
29.00
30.75
30.14
31.42
29.90
31.15
34.08
32.95
33.40
31.02
25.38
32.95
31.09
45
0.17
EPS¥
0.07
0.06
0.06
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.19
(1.34%)
(2.47%)
—
27.36
EPS growth%
7.79
10.11
8.64
8.87
8.27
5.90
7.95
9.80
9.49
6.77
22.38
7.95
8.45
84
0.31
Bookvalue per sh¥
0.15
0.16
0.17
0.18
0.22
0.22
0.23
0.27
0.32
0.38
0.36
11.71%
11.53%
—
0.39
FCF per share¥
0.53
0.62
0.63
0.68
0.66
0.66
0.75
0.84
0.95
1.05
0.21
9.62%
8.50%
—
0.33
Dividend per sh¥
0.25
0.27
0.29
0.26
0.24
0.23
0.25
0.26
0.28
0.27
0.26
2.68%
0.54%
—
26.26
Div yield (avg)%
22.72
21.66
21.07
18.88
21.20
19.70
16.88
18.67
17.01
15.62
20.35
17.01
19.29
13
4.09
Payout ratio%
21.90
21.67
19.50
17.70
19.97
20.43
22.50
23.86
24.45
22.02
12.04
22.50
21.79
20
1.149
Shares (diluted)B
1.062
1.058
1.020
1.016
0.915
0.911
1.011
0.913
1.015
1.001
1.155
1.83%
(0.81%)
46
27.16
Buyback yield%
10.92
9.48
11.60
12.25
9.32
9.82
10.26
10.88
13.31
10.90
27.61
10.88
10.89
56
1.342
D/E ratiox
0.925
0.936
0.963
1.063
1.065
1.036
1.012
1.044
1.153
1.237
0.227
1.044
1.040
76
833.5
Enterprise value¥M
384.9
396.8
357.4
375.0
397.4
421.1
404.8
393.3
348.9
354.2
169.8
(2.28%)
(0.04%)
85
350.7
LT debt¥M
97.59
101.4
109.8
102.4
99.56
111.7
105.4
98.10
105.8
99.87
706.3
0.06%
1.23%
42
Revenue
¥1.042B
4.73%
1.00×
Cost of revenue
¥685.2M
4.77%
1.00×
Operating expenses
¥142.0M
3.92%
0.92×