1.312
Revenue¥B
1.990
2.161
2.287
2.452
2.703
2.920
3.090
3.399
3.642
3.944
1.441
7.85%
7.87%
95
9.43
Revenue growth%
4.97
3.41
2.31
1.08
0.40
0.47
2.15
0.40
0.40
0.40
2.78
0.40
0.78
89
21.27
Gross margin%
8.49
8.59
9.88
11.59
12.75
9.79
9.83
12.41
10.98
10.94
16.24
10.94
10.41
61
17.25
Operating margin%
29.93
31.52
31.41
33.49
32.29
32.74
32.18
34.59
37.08
39.54
16.10
34.59
32.52
32
16.55
Net margin%
16.60
18.22
20.70
23.33
20.84
23.11
24.47
21.83
23.79
25.20
28.45
23.79
22.47
12
11.41
P/E ratio (avg)x
8.155
8.342
9.335
9.373
10.21
10.07
10.57
9.903
9.040
10.16
11.36
10.07
9.638
47
9.257
EV/EBITx
7.140
6.748
6.967
6.714
7.697
8.642
9.725
11.32
13.13
13.38
28.29
11.32
8.169
9
29.41
FCF yield (avg)%
15.53
16.13
17.84
16.66
17.44
18.50
17.71
17.14
17.54
17.45
17.84
17.54
17.45
36
14.08
FCF margin%
12.72
10.54
9.38
10.89
12.08
13.13
14.26
12.20
9.74
6.99
25.62
12.20
11.48
40
0.535
FCF / Net incomex
1.079
1.006
1.042
1.041
1.029
1.019
0.994
1.096
1.071
1.058
0.747
1.058
1.042
38
20.52
ROIC%
0.40
1.70
1.12
2.20
4.61
6.07
6.78
3.83
3.83
4.38
8.30
4.38
3.83
10
13.64
Return on equity%
11.44
8.61
8.46
6.60
4.61
5.36
6.53
5.02
4.07
5.40
21.31
5.36
5.96
75
5.37
Return on assets%
12.88
10.24
8.42
11.31
9.10
7.95
6.01
8.43
7.20
6.28
4.76
7.20
8.43
84
0.10
EPS¥
0.08
0.07
0.08
0.08
0.09
0.08
0.07
0.08
0.08
0.09
0.11
0.71%
1.33%
—
23.49
EPS growth%
12.83
14.56
11.65
14.44
14.29
14.40
17.29
15.23
13.07
12.98
25.95
14.40
14.34
36
0.27
Bookvalue per sh¥
0.41
0.42
0.43
0.42
0.47
0.47
0.54
0.54
0.57
0.65
0.17
6.75%
6.24%
—
0.17
FCF per share¥
0.34
0.38
0.38
0.41
0.39
0.38
0.37
0.41
0.37
0.36
0.26
(1.34%)
0.48%
—
0.08
Dividend per sh¥
0.10
0.10
0.10
0.10
0.11
0.13
0.14
0.14
0.13
0.14
0.21
4.31%
3.87%
—
25.49
Div yield (avg)%
14.68
15.93
17.65
19.23
21.21
22.97
25.20
26.21
28.16
28.10
19.82
26.21
22.09
49
6.48
Payout ratio%
6.95
6.50
3.66
2.58
2.22
4.46
6.45
4.65
4.34
3.65
12.52
4.46
4.40
79
14.69
Shares (diluted)B
29.90
33.48
35.58
40.84
40.19
44.72
48.49
55.96
61.31
63.34
14.63
9.53%
9.63%
5
10.85
Buyback yield%
10.45
12.12
13.92
14.16
14.46
16.12
18.20
19.87
21.55
23.90
12.82
19.87
15.29
34
1.311
D/E ratiox
0.696
0.689
0.722
0.751
0.729
0.724
0.704
0.742
0.787
0.812
1.360
0.742
0.726
94
0.509
Enterprise value¥B
1.809
1.819
1.728
1.679
1.604
1.560
1.561
1.667
1.790
1.939
4.022
3.87%
1.32%
62
2.301
LT debt¥B
3.634
3.674
3.376
3.696
3.799
3.962
3.780
3.338
3.528
3.191
1.442
(3.43%)
(1.08%)
42
Revenue
¥3.944B
7.87%
1.00×
Cost of revenue
¥1.997B
7.69%
0.98×
Operating expenses
¥571.6M
7.60%
0.97×
Goodwill & intangibles
18.86%