0.695
Revenue¥B
0.950
1.003
1.098
1.186
1.253
1.373
1.469
1.565
1.670
1.804
0.754
7.56%
7.13%
63
28.21
Revenue growth%
17.53
15.44
14.47
11.55
13.04
15.29
13.91
13.06
14.79
17.17
10.23
14.79
14.63
88
23.99
Gross margin%
3.09
5.44
3.89
1.76
3.92
5.52
6.36
7.88
8.48
9.61
11.14
7.88
5.48
26
25.59
Operating margin%
16.12
14.54
13.87
13.95
15.86
17.16
16.13
14.00
16.42
16.64
27.69
16.42
15.99
94
28.36
Net margin%
20.74
18.27
16.73
16.70
15.52
12.75
11.30
11.28
12.68
12.36
4.23
12.36
14.14
52
20.44
P/E ratio (avg)x
34.28
32.20
30.85
30.74
29.55
32.52
35.27
37.03
41.16
43.21
21.74
37.03
33.40
27
22.36
EV/EBITx
25.93
31.09
31.75
36.66
43.00
47.81
50.97
61.09
70.53
69.07
28.77
61.09
45.40
64
18.80
FCF yield (avg)%
8.53
11.35
12.82
15.71
14.84
12.69
11.99
12.02
14.50
16.16
5.11
12.69
12.76
86
9.86
FCF margin%
21.03
21.06
21.26
21.05
22.41
19.64
18.96
20.65
22.49
24.43
19.94
20.65
21.06
78
1.434
FCF / Net incomex
1.962
1.947
2.235
2.238
2.097
1.955
2.104
2.409
2.261
2.236
0.244
2.236
2.169
84
8.40
ROIC%
17.59
14.63
15.74
12.99
13.29
14.03
12.28
11.83
9.53
11.85
11.99
11.85
13.14
66
27.16
Return on equity%
7.13
5.63
2.70
0.83
0.40
3.27
4.49
6.22
7.93
9.87
4.57
6.22
5.06
44
21.41
Return on assets%
3.92
6.28
9.15
9.60
9.15
11.15
8.54
7.30
8.52
8.50
25.20
8.52
8.53
19
0.30
EPS¥
0.38
0.39
0.43
0.46
0.50
0.48
0.56
0.63
0.74
0.87
0.33
11.87%
9.09%
—
9.37
EPS growth%
12.79
11.97
14.37
15.53
17.74
18.78
18.20
19.69
17.18
20.07
15.38
18.78
17.46
68
0.33
Bookvalue per sh¥
0.20
0.19
0.20
0.22
0.25
0.25
0.27
0.27
0.24
0.23
0.14
(1.95%)
1.96%
—
0.21
FCF per share¥
0.53
0.59
0.57
0.60
0.65
0.75
0.84
0.89
0.97
1.09
0.42
10.75%
9.02%
—
0.46
Dividend per sh¥
0.14
0.13
0.12
0.13
0.14
0.13
0.13
0.12
0.12
0.13
0.39
(0.86%)
(1.87%)
—
16.79
Div yield (avg)%
18.27
20.43
21.50
18.83
19.87
18.83
18.19
20.37
22.25
24.92
26.65
20.37
20.12
46
4.96
Payout ratio%
24.87
23.13
21.37
24.25
26.71
28.74
25.94
25.11
22.94
23.58
6.29
25.11
24.56
6
1.121
Shares (diluted)B
1.262
1.296
1.169
1.105
1.108
1.097
1.048
1.126
1.208
1.236
1.087
2.21%
0.60%
25
5.40
Buyback yield%
26.46
29.23
27.66
30.32
29.90
28.49
26.93
25.56
23.34
21.12
6.48
25.56
27.30
31
0.110
D/E ratiox
0.913
1.040
1.153
1.346
1.369
1.497
1.687
1.868
1.867
2.096
1.286
1.867
1.433
41
0.877
Enterprise value¥B
1.334
1.355
1.286
1.310
1.324
1.276
1.419
1.533
1.507
1.692
0.356
5.02%
2.84%
27
1.304
LT debt¥B
1.600
1.466
1.524
1.386
1.478
1.407
1.267
1.167
1.286
1.214
0.964
(3.86%)
(2.17%)
6
Revenue
¥1.804B
7.13%
1.00×
Cost of revenue
¥1.152B
7.03%
0.99×
Operating expenses
¥240.7M
7.29%
1.01×