0.144
Revenue¥B
0.903
0.960
1.001
1.073
1.131
1.184
1.251
1.315
1.390
1.473
0.160
5.41%
5.45%
32
6.28
Revenue growth%
29.06
27.07
29.37
29.14
27.17
24.20
26.79
27.02
25.02
24.04
27.35
25.02
27.04
78
12.48
Gross margin%
3.21
3.47
2.58
3.07
1.17
0.40
1.16
3.98
6.17
3.46
24.28
3.46
3.14
83
17.63
Operating margin%
14.96
14.67
15.02
16.05
15.25
14.68
17.14
19.68
19.67
20.49
17.76
19.67
15.65
28
13.97
Net margin%
4.84
2.35
5.32
4.32
3.28
6.14
9.02
10.55
11.32
12.82
27.67
10.55
5.73
5
18.22
P/E ratio (avg)x
28.01
28.59
34.65
35.13
41.20
46.99
46.68
48.72
49.46
54.11
36.78
48.72
43.94
56
33.71
EV/EBITx
17.85
20.84
22.60
22.44
24.53
27.11
31.44
36.04
41.47
48.06
14.45
36.04
25.82
48
11.68
FCF yield (avg)%
4.08
3.56
2.74
1.54
1.03
3.60
2.35
0.45
1.92
2.58
7.11
2.35
2.47
57
9.60
FCF margin%
4.69
6.22
3.52
1.17
0.40
0.40
0.40
0.40
0.40
0.40
4.48
0.40
0.40
34
1.341
FCF / Net incomex
1.139
1.222
1.314
1.282
1.172
1.019
1.071
1.122
0.964
0.979
0.713
1.019
1.131
12
6.58
ROIC%
30.44
31.39
29.79
27.83
29.16
30.96
28.91
31.01
31.18
33.12
23.18
31.01
30.70
86
28.46
Return on equity%
26.10
27.69
29.64
31.36
31.80
32.01
31.70
31.99
33.68
32.16
21.87
32.01
31.75
80
28.35
Return on assets%
14.53
14.78
14.64
15.32
14.27
13.86
16.66
15.14
14.94
15.69
7.14
15.14
14.86
10
0.78
EPS¥
0.32
0.29
0.29
0.27
0.26
0.26
0.30
0.27
0.26
0.25
0.86
(1.00%)
(3.25%)
—
20.49
EPS growth%
18.77
21.40
18.68
17.28
20.10
21.70
21.68
22.46
24.50
26.64
15.07
22.46
21.54
43
0.31
Bookvalue per sh¥
0.80
0.78
0.72
0.76
0.76
0.84
0.77
0.80
0.73
0.83
1.17
1.75%
0.68%
—
0.94
FCF per share¥
0.42
0.42
0.37
0.41
0.45
0.40
0.37
0.33
0.36
0.34
0.42
(5.51%)
(2.34%)
—
0.36
Dividend per sh¥
0.60
0.64
0.65
0.72
0.75
0.80
0.78
0.70
0.76
0.79
1.26
1.10%
2.70%
—
24.99
Div yield (avg)%
4.70
7.49
6.21
6.76
4.97
4.82
5.97
5.81
7.97
8.48
22.59
5.97
6.09
78
17.68
Payout ratio%
17.82
15.38
17.85
15.27
12.98
13.89
12.25
9.41
10.28
7.49
23.58
10.28
13.43
79
0.470
Shares (diluted)B
0.740
0.783
0.820
0.946
1.076
1.205
1.430
1.654
1.690
1.887
0.476
11.90%
9.87%
65
12.15
Buyback yield%
19.33
17.78
16.44
14.65
16.90
15.47
17.43
17.04
18.67
20.44
9.36
17.43
17.24
21
1.636
D/E ratiox
2.176
2.483
2.516
2.434
2.453
2.681
2.589
2.967
3.067
3.198
0.125
2.967
2.552
9
0.398
Enterprise value¥B
0.845
0.791
0.820
0.925
1.050
1.183
1.354
1.505
1.452
1.453
0.176
6.71%
4.99%
50
0.201
LT debt¥B
0.730
0.785
0.762
0.757
0.891
0.936
1.008
1.103
1.150
1.264
0.366
7.24%
6.64%
91
Revenue
¥1.473B
5.45%
1.00×
Cost of revenue
¥820.5M
5.72%
1.03×
Operating expenses
¥253.9M
5.27%
0.98×
Goodwill & intangibles
17.24%