0.218
Revenue¥B
0.915
1.010
1.107
1.195
1.322
1.449
1.610
1.763
1.921
2.089
0.241
9.59%
9.65%
31
29.97
Revenue growth%
13.51
14.38
17.12
16.26
16.43
18.84
20.60
17.85
17.44
17.17
7.44
17.85
17.15
65
25.52
Gross margin%
18.12
18.88
18.23
15.74
15.61
12.65
11.90
12.20
11.31
13.27
26.63
12.20
14.44
84
15.15
Operating margin%
30.00
30.20
28.79
28.54
25.61
26.09
23.43
23.48
22.11
25.05
29.12
23.48
25.85
25
14.01
Net margin%
1.17
2.17
2.17
0.58
0.65
0.40
2.03
1.27
0.40
0.90
15.62
0.90
1.03
49
29.25
P/E ratio (avg)x
34.82
38.32
41.84
44.30
47.10
51.79
48.38
46.11
49.27
49.01
29.15
49.01
46.61
95
20.27
EV/EBITx
21.11
21.55
20.45
19.47
19.45
16.71
15.49
15.72
16.31
16.17
26.02
16.17
18.08
22
18.52
FCF yield (avg)%
16.20
15.04
13.93
11.30
8.59
11.03
13.17
14.46
16.39
17.54
26.14
14.46
14.20
9
21.57
FCF margin%
23.23
22.51
23.78
26.73
29.01
26.04
23.74
23.87
26.32
28.52
27.06
26.04
24.95
45
0.495
FCF / Net incomex
0.589
0.660
0.706
0.821
0.827
0.959
1.006
1.172
1.310
1.285
0.900
1.172
0.893
58
21.86
ROIC%
5.97
7.50
6.50
7.70
10.22
9.54
9.68
8.41
7.32
5.76
16.70
8.41
7.60
42
10.33
Return on equity%
26.48
24.37
22.19
23.13
23.67
25.79
24.18
25.36
28.27
31.08
23.64
25.79
24.86
34
17.45
Return on assets%
19.35
20.44
19.61
19.41
20.79
20.80
21.96
22.90
24.41
25.72
18.67
22.90
20.80
92
0.06
EPS¥
0.23
0.23
0.25
0.24
0.26
0.31
0.31
0.32
0.35
0.36
0.06
7.22%
4.68%
—
4.37
EPS growth%
0.40
0.40
0.40
1.53
3.11
0.40
0.40
3.16
5.47
3.01
15.63
3.01
0.97
82
0.11
Bookvalue per sh¥
0.14
0.13
0.13
0.11
0.11
0.11
0.12
0.11
0.11
0.12
0.17
2.54%
(1.88%)
—
0.10
FCF per share¥
0.06
0.06
0.05
0.06
0.05
0.06
0.06
0.07
0.06
0.06
0.15
1.21%
(0.47%)
—
0.14
Dividend per sh¥
0.08
0.07
0.06
0.06
0.06
0.05
0.05
0.04
0.04
0.04
0.20
(6.65%)
(4.71%)
—
2.81
Div yield (avg)%
25.44
28.13
29.24
31.13
30.02
30.86
29.11
29.95
28.12
31.09
26.91
29.95
29.59
27
26.33
Payout ratio%
1.43
1.32
2.73
5.72
6.54
8.50
6.69
5.92
6.94
9.62
3.28
6.94
6.23
79
1.994
Shares (diluted)B
2.406
2.255
2.177
2.211
2.076
2.168
2.171
1.916
2.055
2.064
2.023
(0.11%)
(1.09%)
61
26.27
Buyback yield%
17.44
19.54
20.95
19.90
18.05
21.02
19.83
22.62
22.74
22.75
2.15
22.62
20.43
85
0.718
D/E ratiox
0.986
1.061
1.195
1.244
1.363
1.310
1.452
1.708
1.612
1.714
0.706
1.612
1.337
20
1.123
Enterprise value¥B
1.802
1.635
1.405
1.372
1.276
1.263
1.247
1.141
1.044
0.897
0.183
(6.81%)
(6.84%)
57
0.594
LT debt¥B
1.244
1.195
1.219
1.132
1.209
1.269
1.391
1.482
1.546
1.642
0.441
6.31%
2.91%
90
Revenue
¥2.089B
9.65%
1.00×
Cost of revenue
¥1.141B
9.57%
0.99×
Operating expenses
¥229.6M
9.33%
0.97×