12.08
Revenue¥B
18.79
20.16
21.62
22.15
23.07
24.28
25.32
26.22
27.51
28.46
12.91
4.29%
4.87%
48
25.59
Revenue growth%
6.35
4.53
1.80
1.28
2.91
3.83
4.64
3.63
0.84
2.69
7.37
3.63
3.27
21
21.45
Gross margin%
25.11
24.70
21.78
20.88
22.92
21.32
23.48
24.74
27.01
27.02
2.06
24.74
24.09
53
21.51
Operating margin%
15.64
18.31
20.19
17.70
17.01
19.76
21.57
22.82
24.29
24.19
9.93
22.82
19.97
81
5.22
Net margin%
3.94
4.09
1.63
0.40
0.40
0.40
2.57
1.49
1.96
4.07
9.46
1.96
1.80
88
19.20
P/E ratio (avg)x
44.54
51.13
50.29
58.64
63.50
70.75
75.99
83.19
88.02
89.81
21.61
83.19
67.13
60
6.896
EV/EBITx
7.866
8.043
7.851
8.194
7.627
7.793
7.537
6.363
5.939
5.810
34.47
6.363
7.710
77
9.24
FCF yield (avg)%
24.92
22.91
23.74
22.68
20.79
23.11
24.49
26.18
27.53
26.00
17.85
26.00
24.12
73
5.34
FCF margin%
5.09
5.17
5.01
5.59
7.45
4.74
7.43
8.74
9.31
11.44
15.00
8.74
6.51
91
1.264
FCF / Net incomex
0.217
0.212
0.216
0.222
0.235
0.215
0.217
0.197
0.192
0.196
1.357
0.197
0.215
70
21.90
ROIC%
21.42
20.22
17.93
16.90
14.05
11.88
9.61
12.13
9.86
11.47
16.58
11.47
13.09
57
11.84
Return on equity%
3.84
1.72
2.66
1.34
1.81
0.65
2.69
5.54
4.73
3.30
23.53
3.30
2.67
12
20.32
Return on assets%
13.10
12.56
12.38
10.77
13.29
15.88
14.41
12.22
14.44
15.95
19.08
14.44
13.20
68
0.09
EPS¥
0.45
0.43
0.46
0.53
0.58
0.59
0.67
0.63
0.62
0.61
0.10
1.03%
3.70%
—
7.94
EPS growth%
0.40
0.40
0.40
1.75
0.79
0.40
0.40
0.40
0.40
1.23
21.93
0.40
0.40
56
0.38
Bookvalue per sh¥
0.75
0.87
1.03
1.12
1.31
1.41
1.45
1.66
1.88
1.86
0.18
7.24%
9.87%
—
0.43
FCF per share¥
0.31
0.34
0.29
0.31
0.33
0.34
0.35
0.36
0.36
0.33
0.45
0.14%
(0.73%)
—
0.29
Dividend per sh¥
0.68
0.61
0.59
0.55
0.54
0.58
0.53
0.55
0.48
0.49
0.17
(2.02%)
(2.84%)
—
20.91
Div yield (avg)%
38.56
39.65
39.05
41.51
42.83
40.29
41.18
41.93
42.85
43.35
2.86
41.93
41.35
86
24.41
Payout ratio%
15.00
15.46
16.51
18.46
21.31
21.99
23.96
21.69
21.11
22.51
11.43
21.99
21.21
28
33.56
Shares (diluted)B
36.65
43.01
42.79
50.30
51.40
54.02
50.98
54.84
63.43
60.03
32.87
3.15%
4.65%
48
27.74
Buyback yield%
10.63
12.40
13.16
10.73
7.80
9.74
9.87
11.35
14.26
14.31
2.47
11.35
11.04
46
1.298
D/E ratiox
1.005
0.965
0.927
0.814
0.809
0.745
0.694
0.743
0.800
0.786
0.383
0.745
0.804
26
29.08
Enterprise value¥B
33.58
31.21
31.58
29.08
28.29
25.90
28.37
26.53
26.64
25.11
15.78
(2.36%)
(3.75%)
20
20.95
LT debt¥B
6.430
6.563
7.038
7.353
8.492
9.240
9.241
9.144
10.08
11.17
2.097
5.63%
7.15%
93
Revenue
¥28.46B
4.87%
1.00×
Cost of revenue
¥16.93B
5.33%
1.05×
Operating expenses
¥4.617B
4.34%
0.95×
Goodwill & intangibles
17.11%