7.146
Revenue¥B
48.08
50.16
51.59
53.24
54.74
56.56
59.71
61.97
63.31
65.67
7.312
3.71%
3.43%
49
2.93
Revenue growth%
15.03
14.15
11.19
11.25
13.78
12.62
10.76
11.33
12.89
14.78
10.39
12.62
12.75
10
26.03
Gross margin%
18.08
19.55
19.26
19.99
21.67
19.50
18.63
15.89
15.60
17.77
27.37
17.77
18.94
28
9.04
Operating margin%
18.96
20.31
22.46
19.94
20.62
18.69
17.22
17.21
19.91
18.58
15.55
18.58
19.43
36
22.43
Net margin%
21.61
21.60
19.30
19.11
18.73
21.02
19.90
21.92
19.04
18.92
7.91
19.90
19.60
27
30.51
P/E ratio (avg)x
11.87
13.10
14.78
16.72
17.03
17.41
18.31
18.70
18.92
18.66
26.84
18.66
17.22
72
20.35
EV/EBITx
11.09
11.63
12.26
12.70
14.63
15.65
18.02
20.81
23.34
21.75
9.665
20.81
15.14
66
8.72
FCF yield (avg)%
2.76
0.40
2.49
3.36
3.68
5.61
8.44
5.50
8.42
7.43
11.26
7.43
4.59
20
21.74
FCF margin%
9.35
8.58
8.13
10.60
11.37
10.66
9.99
12.05
11.45
12.25
12.07
11.45
10.63
51
0.352
FCF / Net incomex
0.813
0.831
0.759
0.684
0.598
0.544
0.472
0.520
0.506
0.484
1.406
0.506
0.571
54
13.63
ROIC%
5.11
7.98
9.09
6.93
4.80
6.78
6.46
4.48
5.50
6.37
19.06
6.37
6.41
82
9.24
Return on equity%
20.15
18.03
17.84
15.97
13.91
13.60
11.90
12.28
11.72
10.76
14.92
11.90
13.75
24
24.09
Return on assets%
8.76
7.79
8.33
6.65
5.23
3.79
5.59
8.27
7.38
4.84
23.91
5.59
7.01
46
0.85
EPS¥
0.46
0.46
0.47
0.49
0.52
0.47
0.44
0.44
0.48
0.51
0.87
(0.42%)
0.92%
—
17.48
EPS growth%
16.12
18.24
17.67
17.83
18.81
19.99
22.90
22.21
21.45
19.52
20.21
21.45
19.17
60
0.35
Bookvalue per sh¥
0.66
0.58
0.50
0.53
0.46
0.48
0.48
0.46
0.41
0.41
1.05
(2.38%)
(5.13%)
—
1.08
FCF per share¥
0.56
0.53
0.49
0.54
0.61
0.68
0.76
0.81
0.77
0.81
0.95
5.99%
4.82%
—
0.51
Dividend per sh¥
0.52
0.52
0.54
0.62
0.72
0.79
0.85
0.81
0.89
0.92
0.50
5.13%
5.14%
—
18.82
Div yield (avg)%
23.41
23.33
21.98
19.46
21.30
22.91
22.42
24.38
25.49
28.15
7.36
24.38
23.12
63
25.56
Payout ratio%
24.52
26.39
24.34
23.09
22.12
23.04
22.62
25.36
27.90
29.14
18.19
25.36
24.43
63
17.28
Shares (diluted)B
21.96
25.12
27.73
31.78
32.74
38.04
36.02
35.55
35.26
33.59
17.57
0.52%
4.19%
11
10.82
Buyback yield%
6.86
8.93
8.77
9.44
9.19
7.37
7.52
4.67
3.05
1.42
2.55
4.67
7.45
52
1.681
D/E ratiox
2.345
2.212
2.085
2.253
2.481
2.867
3.128
3.578
3.722
4.151
1.238
3.578
2.674
29
23.98
Enterprise value¥B
6.677
6.750
6.655
7.116
7.160
7.121
8.450
9.810
9.789
10.49
42.91
7.93%
6.62%
88
44.16
LT debt¥B
10.04
9.659
8.996
8.580
8.885
9.783
9.571
10.68
11.99
13.30
45.11
8.41%
2.54%
60
Revenue
¥65.67B
3.43%
1.00×
Cost of revenue
¥45.77B
3.47%
1.00×
Operating expenses
¥11.98B
3.52%
1.01×
Goodwill & intangibles
16.29%