0.652
Revenue¥B
1.188
1.200
1.221
1.224
1.232
1.240
1.272
1.284
1.293
1.331
0.715
1.55%
1.21%
46
11.66
Revenue growth%
7.96
8.61
7.50
5.77
4.55
4.06
6.94
6.27
7.61
6.36
13.73
6.36
6.65
85
7.19
Gross margin%
14.20
16.29
17.62
19.30
21.96
23.22
21.20
21.04
24.03
24.04
10.70
23.22
21.12
20
3.35
Operating margin%
7.57
6.46
6.39
7.21
6.21
3.88
5.83
4.40
1.72
1.52
7.55
3.88
6.02
72
18.16
Net margin%
3.75
1.16
1.87
0.40
0.40
0.40
1.42
3.25
1.74
4.23
29.69
1.74
1.58
49
15.32
P/E ratio (avg)x
14.05
14.09
15.60
17.10
16.26
14.98
13.40
13.82
15.44
15.39
22.65
14.98
15.18
80
30.16
EV/EBITx
12.31
12.47
12.67
12.83
14.04
13.11
14.55
14.75
16.20
17.13
34.32
14.75
13.57
45
11.10
FCF yield (avg)%
14.97
14.65
17.56
18.87
21.10
20.88
22.35
23.05
22.11
22.55
9.57
22.35
20.99
64
3.83
FCF margin%
29.23
28.57
26.54
29.21
29.05
31.12
33.03
33.69
32.46
33.68
24.02
33.03
30.17
8
0.866
FCF / Net incomex
1.304
1.419
1.537
1.674
1.678
1.537
1.726
1.598
1.462
1.550
0.484
1.550
1.544
35
28.45
ROIC%
21.67
20.76
20.28
23.13
21.22
23.04
23.44
20.56
22.21
20.05
18.41
22.21
21.45
86
5.78
Return on equity%
5.44
3.19
3.39
0.40
0.49
1.87
2.02
0.68
2.43
4.76
17.60
2.02
2.23
39
29.61
Return on assets%
10.39
11.72
11.52
13.97
13.33
16.15
16.06
17.23
16.60
18.32
7.09
16.60
15.02
84
0.31
EPS¥
0.19
0.18
0.20
0.20
0.21
0.21
0.22
0.24
0.25
0.25
0.33
3.50%
3.19%
—
28.13
EPS growth%
21.76
18.97
19.28
17.29
15.17
13.95
13.37
15.69
15.02
16.32
19.85
15.02
16.00
48
0.16
Bookvalue per sh¥
0.34
0.38
0.36
0.40
0.44
0.42
0.47
0.54
0.53
0.61
0.15
7.15%
6.47%
—
0.32
FCF per share¥
0.31
0.31
0.35
0.39
0.42
0.44
0.48
0.55
0.56
0.54
0.35
4.84%
6.30%
—
0.08
Dividend per sh¥
0.33
0.32
0.34
0.34
0.31
0.28
0.28
0.25
0.23
0.24
0.33
(5.03%)
(2.25%)
—
23.20
Div yield (avg)%
23.77
21.72
18.87
21.19
24.13
21.64
20.60
22.40
24.50
26.68
13.95
22.40
22.06
20
9.94
Payout ratio%
9.56
6.70
4.58
1.93
4.68
5.59
6.68
6.85
6.91
5.86
8.12
6.68
6.27
81
2.648
Shares (diluted)B
2.202
1.937
2.029
1.908
2.102
2.313
2.178
2.036
2.174
1.962
2.561
(1.37%)
(0.85%)
64
8.14
Buyback yield%
27.97
29.08
27.89
29.90
30.39
29.22
30.46
29.44
27.66
28.42
9.42
29.22
29.15
6
0.239
D/E ratiox
1.563
1.610
1.515
1.562
1.549
1.692
1.797
1.999
2.088
1.951
1.074
1.951
1.651
62
131.1
Enterprise value¥M
43.28
36.74
32.96
31.06
32.24
31.31
31.81
28.19
26.81
24.92
692.2
(5.02%)
(4.97%)
42
720.7
LT debt¥M
141.8
161.0
170.0
191.1
215.5
256.1
293.2
327.0
337.6
402.5
939.4
13.31%
11.50%
50
Revenue
¥1.331B
1.21%
1.00×
Cost of revenue
¥931.4M
1.21%
1.00×
Operating expenses
¥257.3M
1.84%
1.06×
Goodwill & intangibles
17.28%