1.928
Revenue¥B
2.298
2.356
2.432
2.497
2.549
2.633
2.682
2.681
2.714
2.817
2.088
2.02%
2.18%
44
19.91
Revenue growth%
25.92
24.11
25.01
22.15
20.19
21.14
23.67
20.76
23.67
25.86
27.92
23.67
23.67
88
15.01
Gross margin%
27.75
26.71
27.54
26.86
28.42
25.89
28.55
28.18
25.71
28.00
26.61
28.00
27.64
66
21.27
Operating margin%
24.71
27.29
28.05
25.90
25.34
27.17
25.80
23.94
23.23
25.18
24.90
25.18
25.57
65
15.44
Net margin%
21.64
19.38
17.69
17.33
17.11
14.82
16.07
16.04
16.94
18.91
16.77
16.07
17.22
29
33.35
P/E ratio (avg)x
13.61
11.65
10.85
9.561
9.874
9.143
8.856
7.549
6.723
6.459
25.21
7.549
9.352
74
30.51
EV/EBITx
28.24
28.95
31.95
35.95
38.33
43.89
51.20
54.73
56.94
67.23
18.42
54.73
41.11
79
20.04
FCF yield (avg)%
13.99
16.15
14.75
13.41
13.40
11.07
12.90
10.81
11.46
10.71
17.63
11.07
13.15
56
18.85
FCF margin%
24.20
26.79
27.71
30.26
30.02
31.53
30.39
28.70
28.16
27.58
4.28
28.70
28.43
79
1.791
FCF / Net incomex
2.009
2.138
2.078
2.055
2.263
2.618
2.927
2.869
2.834
2.796
0.459
2.834
2.440
75
16.89
ROIC%
20.78
23.70
24.38
22.29
20.10
19.89
20.37
19.74
21.09
21.95
24.01
20.37
20.93
79
12.79
Return on equity%
19.21
18.20
20.25
22.03
21.48
20.76
18.79
20.29
21.49
19.05
24.08
20.29
20.27
58
14.59
Return on assets%
12.33
9.96
9.81
10.67
9.57
8.56
7.01
5.65
7.83
8.17
22.17
7.83
9.06
34
0.11
EPS¥
0.09
0.09
0.09
0.09
0.08
0.07
0.07
0.07
0.07
0.07
0.12
(2.45%)
(3.46%)
—
13.81
EPS growth%
10.11
9.64
10.80
11.71
9.27
9.88
7.39
8.09
7.29
9.38
20.92
8.09
9.51
47
0.07
Bookvalue per sh¥
0.08
0.09
0.09
0.10
0.09
0.10
0.11
0.14
0.16
0.19
0.07
15.40%
9.78%
—
0.08
FCF per share¥
0.08
0.09
0.09
0.09
0.10
0.10
0.11
0.12
0.13
0.14
0.12
8.63%
6.67%
—
0.04
Dividend per sh¥
0.24
0.23
0.25
0.24
0.26
0.25
0.25
0.27
0.28
0.30
0.06
2.97%
2.47%
—
16.26
Div yield (avg)%
31.15
29.25
31.29
28.92
27.48
26.51
24.28
23.31
26.30
27.25
15.40
26.30
27.36
59
16.65
Payout ratio%
25.39
25.51
25.82
26.34
26.46
27.06
26.63
25.55
22.70
19.87
3.43
25.55
25.68
71
5.061
Shares (diluted)B
7.182
6.595
6.952
6.769
7.065
7.656
7.303
7.004
7.122
7.295
4.966
0.64%
0.43%
12
26.53
Buyback yield%
23.93
26.93
27.05
26.24
27.20
24.54
21.65
21.02
20.41
21.31
9.13
21.31
24.24
31
0.507
D/E ratiox
1.859
2.001
2.383
2.649
3.066
3.600
3.614
4.011
3.988
4.471
1.796
3.988
3.333
65
2.300
Enterprise value¥B
1.247
1.092
1.044
1.147
1.200
1.233
1.170
1.053
0.955
0.887
0.497
(5.86%)
(3.26%)
55
1.832
LT debt¥B
0.958
0.967
1.034
1.030
0.904
0.816
0.784
0.839
0.785
0.797
0.123
(2.49%)
(3.10%)
6
Revenue
¥2.817B
2.18%
1.00×
Cost of revenue
¥1.972B
2.18%
1.00×
Operating expenses
¥471.2M
1.59%
0.94×
Goodwill & intangibles
14.94%
Cash and investments
14.24%
Spread over hurdle
17.95%