0.195
Revenue¥B
0.751
0.791
0.807
0.828
0.843
0.870
0.883
0.929
0.974
1.004
0.207
3.57%
3.06%
79
3.24
Revenue growth%
21.54
19.43
18.43
21.22
20.23
22.96
21.73
22.30
21.12
20.69
5.23
21.73
21.17
77
13.65
Gross margin%
9.36
9.70
8.11
7.77
6.19
8.22
5.93
4.47
7.13
9.00
22.57
7.13
7.94
70
13.76
Operating margin%
7.91
6.87
7.37
8.68
5.87
5.97
8.65
8.81
5.87
7.49
5.24
7.49
7.43
27
26.49
Net margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.74
2.09
0.40
6.17
0.40
0.40
20
17.22
P/E ratio (avg)x
35.24
35.70
35.06
34.66
36.39
36.43
35.63
37.28
42.30
46.30
19.55
37.28
36.04
39
34.61
EV/EBITx
19.03
18.19
15.56
14.06
14.99
16.06
15.62
16.02
16.71
17.12
11.58
16.06
16.04
86
27.79
FCF yield (avg)%
6.80
7.05
9.84
9.25
11.02
10.87
11.40
12.95
14.41
15.48
8.92
12.95
10.94
16
18.80
FCF margin%
0.83
1.09
1.30
3.05
0.79
2.68
2.61
4.18
4.59
2.18
12.94
2.68
2.40
56
1.413
FCF / Net incomex
1.057
0.998
1.073
1.047
1.091
1.101
1.143
1.136
1.081
0.946
1.385
1.101
1.077
65
18.41
ROIC%
10.40
9.74
11.32
9.92
9.22
8.82
10.85
13.34
11.02
8.20
24.87
10.85
10.16
86
19.39
Return on equity%
17.25
19.33
17.68
18.75
17.95
17.36
18.60
20.51
21.60
19.43
23.55
19.43
18.68
88
15.02
Return on assets%
9.26
10.99
8.98
10.30
10.31
11.08
8.52
7.41
6.60
5.40
4.48
7.41
9.12
93
0.74
EPS¥
1.04
0.97
0.96
1.08
1.02
1.15
1.12
1.17
1.33
1.37
0.82
6.07%
2.36%
—
17.17
EPS growth%
3.59
5.09
4.54
2.33
0.66
0.40
0.61
2.66
2.69
1.08
11.54
1.08
2.49
52
0.54
Bookvalue per sh¥
0.69
0.65
0.58
0.52
0.57
0.52
0.57
0.57
0.58
0.55
0.86
(0.76%)
(1.95%)
—
0.49
FCF per share¥
0.34
0.30
0.32
0.29
0.28
0.27
0.29
0.28
0.28
0.31
0.50
1.98%
(2.40%)
—
0.82
Dividend per sh¥
0.62
0.57
0.52
0.49
0.55
0.51
0.50
0.47
0.48
0.51
0.34
(1.47%)
(1.80%)
—
3.11
Div yield (avg)%
17.99
20.33
20.84
21.04
20.71
21.38
22.91
22.03
21.71
18.78
8.34
21.71
20.94
79
17.39
Payout ratio%
8.27
6.15
8.54
6.11
3.26
4.52
7.08
5.75
6.74
7.39
12.75
6.74
6.44
71
650.2
Shares (diluted)M
541.0
553.2
526.0
452.4
390.3
337.1
293.8
280.7
271.7
288.8
646.5
(5.85%)
(7.21%)
9
17.80
Buyback yield%
3.25
5.95
2.96
2.91
1.22
0.62
0.40
0.40
2.29
0.63
22.15
0.62
1.76
27
1.181
D/E ratiox
0.484
0.552
0.587
0.620
0.712
0.830
0.826
0.878
1.037
1.141
1.656
0.878
0.769
95
121.0
Enterprise value¥M
93.57
95.36
106.9
115.5
114.2
125.2
134.3
135.7
143.6
133.1
241.8
3.13%
2.52%
62
756.4
LT debt¥M
478.9
485.9
576.9
674.0
677.3
739.1
749.2
773.8
792.7
765.5
259.2
2.48%
4.82%
52
Revenue
¥1.004B
3.06%
1.00×
Cost of revenue
¥670.3M
3.10%
1.00×
Operating expenses
¥132.3M
3.92%
1.09×
Goodwill & intangibles
14.87%