0.854
Revenue¥B
0.659
0.709
0.757
0.815
0.841
0.900
0.953
1.018
1.070
1.135
0.928
6.18%
6.04%
42
13.79
Revenue growth%
7.90
5.63
3.06
5.05
3.95
5.17
5.53
7.72
6.23
7.76
4.29
6.23
5.58
10
27.78
Gross margin%
16.47
15.00
17.16
17.11
18.70
20.70
22.95
20.76
21.72
20.74
28.83
20.76
19.70
90
6.69
Operating margin%
25.50
22.92
24.97
27.64
27.30
24.63
26.77
28.23
30.42
32.11
26.69
28.23
27.04
27
21.01
Net margin%
0.60
0.84
0.40
0.40
0.40
2.03
2.28
0.40
0.40
0.40
18.09
0.40
0.40
24
35.47
P/E ratio (avg)x
7.240
8.395
8.130
8.083
8.173
8.958
9.071
10.06
11.01
11.16
13.79
10.06
8.677
6
16.43
EV/EBITx
38.12
37.27
40.37
42.98
39.43
44.48
45.31
44.55
44.21
40.01
34.02
44.48
41.67
69
16.25
FCF yield (avg)%
17.88
19.56
18.09
16.37
18.56
19.86
18.79
18.48
20.65
22.24
12.71
19.86
18.68
46
24.30
FCF margin%
11.16
10.66
10.20
8.61
9.24
8.56
10.27
12.01
12.04
11.93
11.04
11.93
10.46
17
0.768
FCF / Net incomex
1.090
1.226
1.298
1.236
1.116
1.063
1.189
1.082
0.992
0.972
1.274
1.063
1.103
63
16.15
ROIC%
29.71
30.37
30.40
29.83
32.68
34.85
34.78
34.14
31.81
31.21
16.93
34.14
31.51
31
9.46
Return on equity%
11.50
14.41
16.64
17.71
14.85
14.86
12.39
11.43
12.22
13.44
23.63
12.39
13.93
32
23.59
Return on assets%
5.95
6.26
8.30
5.53
5.36
3.20
0.70
0.40
0.40
1.55
29.04
0.70
4.28
39
0.15
EPS¥
0.10
0.10
0.09
0.09
0.09
0.10
0.10
0.12
0.13
0.13
0.17
6.08%
1.93%
—
4.77
EPS growth%
25.92
25.52
23.52
25.44
27.16
27.99
27.53
29.39
30.77
27.95
27.45
27.99
27.35
91
0.57
Bookvalue per sh¥
0.47
0.47
0.45
0.38
0.38
0.35
0.37
0.38
0.33
0.35
0.31
(1.22%)
(2.21%)
—
0.52
FCF per share¥
0.37
0.34
0.31
0.32
0.33
0.32
0.30
0.28
0.28
0.29
0.35
(2.88%)
(2.38%)
—
0.49
Dividend per sh¥
0.18
0.19
0.19
0.21
0.21
0.26
0.30
0.35
0.36
0.38
0.68
11.99%
9.53%
—
4.68
Div yield (avg)%
3.51
0.65
0.40
1.05
0.40
1.16
0.40
2.25
1.51
4.15
17.64
1.51
1.10
30
24.74
Payout ratio%
0.40
0.40
1.87
3.24
0.71
1.69
3.68
6.54
4.26
5.64
4.43
4.26
2.56
80
0.980
Shares (diluted)B
0.878
0.881
0.892
0.812
0.806
0.823
0.858
0.910
0.957
1.005
0.996
4.52%
0.19%
76
5.38
Buyback yield%
21.04
21.04
22.25
21.49
22.72
21.75
23.11
24.74
27.25
25.50
11.45
24.74
22.48
40
0.402
D/E ratiox
0.329
0.295
0.318
0.348
0.379
0.361
0.326
0.312
0.339
0.324
1.268
0.326
0.328
88
477.4
Enterprise value¥M
492.8
444.2
445.7
436.4
406.1
385.7
423.1
467.5
437.0
430.0
138.7
1.15%
(0.56%)
39
0.697
LT debt¥B
1.582
1.610
1.962
2.074
2.053
2.011
2.069
2.250
2.597
3.047
0.107
8.22%
6.68%
55
Revenue
¥1.135B
6.04%
1.00×
Cost of revenue
¥709.0M
5.93%
0.99×
Operating expenses
¥207.9M
5.95%
0.99×