3.017
Revenue¥B
1.904
2.070
2.180
2.381
2.509
2.639
2.868
3.040
3.316
3.515
3.191
6.98%
6.85%
44
19.16
Revenue growth%
12.38
9.64
7.67
9.99
10.18
12.30
14.20
13.88
13.73
15.80
3.15
13.88
12.34
86
19.80
Gross margin%
17.52
16.03
17.38
15.51
15.38
16.60
13.94
13.66
13.77
14.63
14.94
13.94
15.44
58
8.75
Operating margin%
10.44
8.38
7.56
7.17
4.35
6.31
9.04
8.81
10.01
10.99
22.17
9.04
8.59
65
2.42
Net margin%
26.51
28.45
29.70
31.25
31.51
29.62
26.76
26.35
24.18
23.54
9.55
26.35
27.60
73
11.83
P/E ratio (avg)x
27.47
26.07
28.39
29.25
31.11
32.94
31.81
32.02
29.13
31.49
37.57
31.81
30.18
31
26.17
EV/EBITx
22.00
23.08
24.78
27.89
29.06
28.33
27.53
29.94
32.81
34.22
14.27
29.94
28.11
72
2.78
FCF yield (avg)%
30.43
32.42
29.98
28.85
29.61
28.78
25.85
27.93
27.33
28.75
5.80
27.93
28.81
44
8.19
FCF margin%
0.40
0.40
2.71
1.25
0.40
0.40
0.40
0.40
0.40
2.89
14.20
0.40
0.40
14
0.123
FCF / Net incomex
0.984
0.941
0.847
0.875
0.963
1.043
1.168
1.225
1.339
1.473
1.090
1.225
1.014
56
17.68
ROIC%
2.63
4.30
6.89
8.87
6.33
6.41
8.90
10.35
9.83
8.90
6.13
8.90
7.88
95
10.44
Return on equity%
0.40
0.40
2.98
2.15
3.46
1.64
1.88
1.71
1.42
0.40
9.87
1.64
1.67
93
18.54
Return on assets%
11.55
10.57
10.35
13.28
14.69
16.70
19.69
21.34
22.93
22.34
19.23
21.34
15.70
83
0.43
EPS¥
0.61
0.58
0.67
0.67
0.73
0.73
0.86
0.91
0.97
0.94
0.44
5.08%
3.89%
—
12.07
EPS growth%
19.84
20.64
21.99
23.15
24.65
26.98
28.66
28.85
26.42
25.91
28.94
26.98
25.28
18
0.57
Bookvalue per sh¥
0.33
0.38
0.40
0.42
0.43
0.48
0.53
0.54
0.54
0.51
0.72
3.44%
4.11%
—
0.79
FCF per share¥
0.82
0.83
0.91
0.99
1.00
0.98
1.13
1.25
1.22
1.32
0.11
5.87%
4.61%
—
0.67
Dividend per sh¥
0.51
0.51
0.52
0.48
0.46
0.43
0.45
0.49
0.43
0.41
0.56
(2.16%)
(2.25%)
—
17.71
Div yield (avg)%
13.93
14.93
13.65
14.17
14.74
14.64
14.41
15.81
17.97
15.93
14.40
15.81
14.69
40
11.60
Payout ratio%
12.26
14.50
12.44
13.25
16.06
18.03
16.00
16.56
17.40
20.39
6.87
17.40
16.03
68
2.155
Shares (diluted)B
3.146
3.392
3.917
3.821
4.005
4.035
4.432
4.578
4.272
4.465
2.105
2.20%
4.51%
62
3.59
Buyback yield%
16.50
14.40
16.12
14.66
16.69
17.77
20.58
22.42
19.81
19.53
11.86
19.81
17.23
28
0.236
D/E ratiox
0.612
0.646
0.732
0.729
0.714
0.794
0.867
0.884
0.976
1.001
1.706
0.884
0.763
81
2.341
Enterprise value¥B
4.498
5.175
5.624
6.262
6.847
7.001
7.416
7.639
7.774
8.945
0.503
5.49%
8.31%
44
0.850
LT debt¥B
0.686
0.627
0.569
0.487
0.413
0.360
0.338
0.300
0.293
0.311
1.199
(5.50%)
(7.94%)
77
Revenue
¥3.515B
6.85%
1.00×
Cost of revenue
¥2.170B
6.57%
0.97×
Operating expenses
¥431.9M
7.08%
1.02×
Goodwill & intangibles
17.65%