2.086
Revenue¥M
12.47
12.80
12.62
12.42
12.48
12.37
12.38
12.22
12.35
2.251
2.342
(0.12%)
(0.16%)
25
13.77
Revenue growth%
5.97
8.72
9.01
10.54
11.15
12.54
13.62
13.46
15.81
18.98
24.28
13.46
10.84
93
8.28
Gross margin%
27.41
27.88
27.91
28.24
27.74
25.20
24.00
22.74
20.68
23.06
11.22
24.00
26.95
40
9.56
Operating margin%
18.17
18.96
21.10
18.73
16.59
19.08
16.17
17.36
18.40
15.66
2.90
17.36
18.29
13
2.26
Net margin%
20.15
17.28
15.27
16.90
19.79
19.63
18.94
20.85
18.43
29.09
15.48
19.63
19.29
93
6.436
P/E ratio (avg)x
75.23
80.27
94.77
110.5
115.2
131.2
128.9
144.4
169.6
19.82
29.27
131.2
112.8
45
34.49
EV/EBITx
23.75
23.82
21.86
23.47
23.42
25.51
25.80
24.79
26.10
7.431
35.82
25.51
24.29
60
8.12
FCF yield (avg)%
28.92
30.77
28.13
30.88
33.70
31.60
31.99
33.35
34.95
11.87
25.10
33.35
31.24
11
7.93
FCF margin%
23.25
21.75
20.89
22.77
21.53
22.19
23.00
22.81
23.77
13.61
27.11
22.81
22.48
50
1.746
FCF / Net incomex
0.280
0.251
0.248
0.214
0.212
0.228
0.237
0.229
0.243
0.255
1.411
0.229
0.240
94
8.67
ROIC%
0.76
0.40
3.20
6.04
4.95
2.33
0.40
0.40
0.89
11.26
25.18
0.89
1.48
11
8.68
Return on equity%
12.93
10.27
12.86
14.45
13.69
14.62
17.53
18.84
19.95
5.52
18.33
17.53
14.53
45
14.04
Return on assets%
17.50
19.67
20.08
18.30
19.94
19.42
22.16
22.40
21.55
25.10
26.55
21.55
19.81
94
—
EPS¥
—
—
—
—
—
—
—
—
—
—
—
(2.20%)
(0.01%)
—
15.24
EPS growth%
30.02
29.04
26.97
25.04
25.61
28.45
27.14
28.40
30.82
25.57
20.65
28.40
28.43
67
—
Bookvalue per sh¥
—
—
—
—
—
—
—
—
—
—
—
1.62%
4.18%
—
—
FCF per share¥
—
—
—
—
—
—
—
—
—
—
—
12.31%
6.14%
—
—
Dividend per sh¥
—
—
—
—
—
—
—
—
—
—
—
2.76%
1.44%
—
28.24
Div yield (avg)%
26.01
24.04
24.19
22.62
21.30
18.80
19.28
17.86
20.60
2.62
20.57
19.28
21.96
85
16.77
Payout ratio%
14.18
16.57
16.09
18.90
16.73
18.95
17.00
18.63
17.27
27.30
5.00
17.27
16.86
94
2.843
Shares (diluted)B
1.922
2.064
2.142
1.891
1.633
1.554
1.599
1.622
1.636
2.819
2.850
(2.86%)
(1.36%)
82
13.40
Buyback yield%
16.51
18.16
20.51
17.51
15.56
15.08
17.45
20.40
23.05
21.22
13.59
17.45
17.77
93
1.055
D/E ratiox
0.457
0.476
0.477
0.457
0.458
0.463
0.499
0.517
0.473
0.474
0.912
0.473
0.468
80
3.593
Enterprise value¥M
6.334
6.052
6.560
5.650
6.035
6.534
6.831
6.862
7.132
5.215
2.859
4.77%
2.19%
57
2.220
LT debt¥M
9.815
10.92
10.76
11.05
12.58
13.76
14.23
16.16
18.09
6.709
3.376
10.35%
6.18%
54
Revenue
¥12.35M
(0.16%)
1.00×
Cost of revenue
¥8.644M
(0.14%)
1.00×
Operating expenses
¥2.483M
0.13%
1.03×
Goodwill & intangibles
15.57%