0.479
Revenue¥B
0.561
0.606
0.643
0.713
0.784
0.839
0.891
0.989
1.089
1.198
0.531
8.84%
8.96%
15
4.48
Revenue growth%
20.22
19.18
17.93
19.32
17.00
19.95
22.50
23.43
22.99
22.67
9.13
22.67
20.08
26
26.80
Gross margin%
9.90
8.35
9.39
11.15
8.66
9.13
8.72
11.59
12.67
12.29
18.77
11.59
9.65
16
16.47
Operating margin%
35.33
35.57
35.67
38.22
35.54
33.08
34.92
35.83
34.46
36.60
12.36
34.92
35.55
95
3.70
Net margin%
14.81
13.17
11.46
14.37
16.15
17.33
18.11
16.27
14.86
13.66
24.49
16.27
14.83
35
21.20
P/E ratio (avg)x
21.23
22.41
25.41
26.41
26.97
28.22
27.28
27.23
31.09
33.70
27.64
28.22
27.10
79
17.69
EV/EBITx
34.43
37.76
42.88
42.37
48.51
56.42
67.67
71.92
74.94
81.54
16.13
71.92
52.47
78
8.75
FCF yield (avg)%
13.14
15.92
16.15
15.70
13.57
14.85
12.29
13.23
13.04
13.62
18.10
13.23
13.59
23
9.34
FCF margin%
24.04
25.77
24.71
22.90
23.76
21.65
24.11
26.62
28.02
26.29
26.08
26.29
24.41
7
1.548
FCF / Net incomex
0.428
0.452
0.429
0.439
0.500
0.546
0.558
0.533
0.509
0.549
1.400
0.546
0.505
20
16.13
ROIC%
24.70
27.07
27.55
28.86
30.90
31.95
33.89
35.05
35.95
37.51
24.26
35.05
31.43
64
12.80
Return on equity%
13.61
13.36
10.70
13.35
13.43
14.90
13.11
14.13
17.03
19.23
21.51
14.90
13.52
77
20.83
Return on assets%
30.01
28.83
28.34
25.84
26.45
26.94
29.25
29.55
30.97
28.87
22.53
29.25
28.85
41
0.35
EPS¥
0.14
0.15
0.17
0.17
0.19
0.21
0.20
0.21
0.20
0.19
0.37
0.40%
3.68%
—
4.59
EPS growth%
8.10
10.81
11.42
11.26
11.76
14.46
14.01
16.10
14.82
16.66
9.12
14.82
12.89
76
0.12
Bookvalue per sh¥
0.10
0.12
0.14
0.15
0.17
0.20
0.22
0.22
0.22
0.22
0.44
5.04%
7.41%
—
0.38
FCF per share¥
0.60
0.69
0.71
0.81
0.80
0.77
0.78
0.84
0.90
1.02
0.20
5.02%
6.93%
—
0.42
Dividend per sh¥
0.70
0.71
0.77
0.82
0.94
0.89
0.85
0.95
0.94
0.87
0.21
(1.48%)
3.47%
—
23.87
Div yield (avg)%
25.11
26.45
28.67
27.96
29.75
28.19
25.54
24.25
21.95
21.48
3.01
24.25
25.99
33
3.25
Payout ratio%
13.94
11.70
13.13
11.36
9.83
12.47
10.38
11.98
11.11
11.59
7.38
11.59
11.64
62
2.777
Shares (diluted)B
5.547
6.710
7.993
9.120
10.88
12.27
12.34
13.26
15.62
18.91
2.650
11.69%
14.55%
90
17.89
Buyback yield%
29.05
29.25
31.96
31.13
33.99
34.28
32.03
33.06
34.61
34.12
21.96
34.12
32.55
43
0.936
D/E ratiox
0.675
0.754
0.757
0.815
0.909
0.938
1.054
0.999
0.911
0.991
0.307
0.991
0.910
48
603.8
Enterprise value¥M
465.0
476.9
435.2
461.1
397.8
360.7
339.5
339.7
320.9
330.1
262.4
(3.66%)
(3.86%)
5
107.3
LT debt¥M
717.5
770.1
679.4
722.6
636.0
694.3
684.6
664.2
639.4
588.2
385.3
(1.55%)
(1.63%)
71
Revenue
¥1.198B
8.96%
1.00×
Cost of revenue
¥647.2M
8.95%
1.00×
Operating expenses
¥183.5M
8.82%
0.99×