1.057
Revenue¥B
0.718
0.766
0.837
0.916
0.987
1.062
1.148
1.248
1.340
1.473
1.144
8.33%
8.35%
95
25.18
Revenue growth%
29.82
32.15
31.70
33.89
36.74
37.32
39.73
39.88
42.31
43.73
5.11
39.88
37.03
26
16.67
Gross margin%
15.32
15.19
16.82
18.62
20.04
20.94
21.58
20.75
18.31
16.10
10.53
20.75
18.46
67
27.64
Operating margin%
15.95
13.20
12.83
11.14
9.32
8.55
10.84
8.11
5.34
6.19
21.93
8.11
10.08
27
25.15
Net margin%
0.40
0.40
2.74
0.82
3.65
4.28
2.99
1.45
0.40
0.40
19.57
1.45
1.13
61
35.03
P/E ratio (avg)x
21.26
23.28
22.41
23.71
22.07
20.74
20.91
23.23
23.41
25.61
34.92
23.23
22.82
34
9.691
EV/EBITx
18.82
22.24
22.22
25.87
30.41
32.64
32.00
30.94
30.82
37.00
33.10
32.00
30.61
77
20.92
FCF yield (avg)%
26.83
26.42
29.10
27.17
29.33
32.12
29.52
28.33
28.77
31.10
26.90
29.52
28.94
49
9.31
FCF margin%
0.40
3.21
4.14
4.67
6.92
6.57
6.01
6.46
4.06
4.65
6.84
6.01
4.66
17
0.890
FCF / Net incomex
0.745
0.747
0.840
0.964
1.012
1.113
1.344
1.574
1.712
1.806
1.185
1.574
1.063
40
9.60
ROIC%
15.82
13.98
14.14
16.30
18.39
18.37
17.52
19.56
17.49
19.35
5.88
18.37
17.51
80
18.47
Return on equity%
2.13
0.40
0.40
0.40
2.23
0.50
1.55
1.77
2.30
1.72
9.21
1.72
1.63
87
5.06
Return on assets%
14.61
13.51
13.98
14.43
11.44
9.48
8.62
10.62
9.00
11.85
15.59
9.48
11.64
91
0.16
EPS¥
0.40
0.36
0.35
0.31
0.29
0.25
0.26
0.26
0.27
0.28
0.16
(1.12%)
(3.43%)
—
12.53
EPS growth%
7.00
8.47
10.99
9.03
11.29
14.10
12.92
13.15
11.21
10.18
13.69
12.92
11.10
32
0.50
Bookvalue per sh¥
0.34
0.33
0.37
0.40
0.41
0.43
0.41
0.45
0.41
0.44
0.24
1.35%
2.58%
—
0.46
FCF per share¥
0.39
0.38
0.43
0.50
0.57
0.63
0.66
0.76
0.75
0.76
0.35
5.82%
7.84%
—
0.60
Dividend per sh¥
0.18
0.17
0.20
0.18
0.20
0.18
0.19
0.20
0.20
0.18
0.11
(1.64%)
0.97%
—
17.37
Div yield (avg)%
10.03
12.74
12.81
13.99
11.68
11.62
11.50
9.91
9.59
6.92
19.99
9.91
11.56
41
3.37
Payout ratio%
22.69
19.87
19.30
19.83
18.33
19.25
18.77
18.99
20.49
18.99
3.40
18.99
19.27
23
1.284
Shares (diluted)B
1.623
1.686
1.540
1.688
1.750
1.948
1.957
1.829
1.756
1.827
1.285
0.86%
1.17%
88
28.95
Buyback yield%
20.27
20.58
22.04
20.19
19.75
17.35
19.85
17.92
19.04
21.91
11.05
19.04
20.02
81
0.910
D/E ratiox
0.475
0.524
0.543
0.490
0.430
0.445
0.437
0.391
0.396
0.386
1.105
0.396
0.441
44
0.946
Enterprise value¥B
1.006
0.989
0.994
0.931
0.903
0.892
0.963
0.847
0.786
0.767
0.943
(3.21%)
(1.66%)
31
1,048
LT debt¥M
731.7
728.6
741.1
757.8
724.1
751.2
791.3
742.3
750.9
723.3
777.9
(0.02%)
0.88%
62
Revenue
¥1.473B
8.35%
1.00×
Cost of revenue
¥880.2M
8.06%
0.97×
Operating expenses
¥284.0M
8.46%
1.01×