2.753
Revenue¥B
2.108
2.111
2.175
2.169
2.207
2.226
2.220
2.186
2.206
2.273
2.907
0.59%
0.84%
94
16.50
Revenue growth%
12.86
13.09
12.67
11.08
13.22
15.81
12.91
11.70
13.52
10.71
15.79
12.91
12.88
54
14.31
Gross margin%
16.43
19.24
18.10
15.14
17.90
20.65
21.90
22.62
19.64
19.78
25.30
20.65
19.44
65
27.38
Operating margin%
21.62
22.84
24.01
22.33
22.13
22.68
24.60
26.22
29.17
27.07
10.27
26.22
23.43
14
28.96
Net margin%
1.35
0.40
0.40
0.40
1.41
0.40
2.67
2.10
1.61
1.83
22.06
1.83
1.38
54
7.300
P/E ratio (avg)x
10.42
11.39
11.92
11.44
12.42
13.11
13.39
14.37
13.50
14.52
22.71
13.50
12.77
76
29.34
EV/EBITx
34.48
34.01
35.36
33.75
33.42
33.27
33.37
33.70
31.38
32.91
10.60
33.27
33.56
79
5.51
FCF yield (avg)%
4.01
1.84
0.40
1.89
1.67
2.78
1.98
2.83
1.33
1.21
3.21
1.98
1.86
50
19.13
FCF margin%
22.23
21.12
22.76
21.11
22.74
21.52
19.74
19.98
20.10
22.31
23.74
20.10
21.32
38
0.622
FCF / Net incomex
1.745
1.735
1.613
1.505
1.361
1.328
1.318
1.213
1.211
1.315
1.517
1.315
1.344
84
21.98
ROIC%
8.87
11.69
11.48
12.97
14.86
16.22
16.82
14.70
12.42
14.04
17.39
14.70
13.51
19
15.01
Return on equity%
1.09
2.68
1.69
3.45
4.09
6.28
3.66
5.32
2.81
3.21
24.97
3.66
3.33
19
14.95
Return on assets%
23.19
23.53
21.52
23.18
20.68
18.54
17.61
20.08
20.45
18.73
15.11
18.73
20.56
28
0.70
EPS¥
0.49
0.59
0.70
0.78
0.81
0.97
1.07
1.23
1.23
1.29
0.76
9.81%
12.28%
—
14.54
EPS growth%
33.96
34.04
31.22
33.09
35.42
32.56
35.17
32.53
35.04
36.66
5.53
35.04
34.00
29
0.32
Bookvalue per sh¥
0.28
0.26
0.27
0.26
0.24
0.25
0.27
0.28
0.29
0.26
0.52
1.84%
(1.16%)
—
0.92
FCF per share¥
0.79
0.77
0.73
0.73
0.73
0.85
0.94
0.89
0.93
1.08
0.29
8.19%
4.35%
—
0.88
Dividend per sh¥
0.46
0.45
0.44
0.45
0.40
0.34
0.33
0.33
0.36
0.36
0.29
(1.95%)
(3.72%)
—
27.64
Div yield (avg)%
27.45
28.94
29.34
26.35
26.91
24.93
22.78
19.84
19.57
22.53
21.97
22.53
25.64
27
27.84
Payout ratio%
11.77
9.87
8.65
8.81
6.17
7.31
5.53
5.25
5.86
3.03
15.80
5.53
6.74
94
1.055
Shares (diluted)B
1.075
1.192
1.192
1.201
1.253
1.379
1.439
1.483
1.393
1.287
1.040
0.53%
2.32%
75
6.63
Buyback yield%
6.26
6.16
3.89
2.06
4.76
3.09
2.67
3.15
5.39
3.84
22.51
3.15
3.86
9
0.291
D/E ratiox
0.547
0.575
0.561
0.555
0.607
0.628
0.632
0.684
0.649
0.641
1.764
0.641
0.617
74
0.813
Enterprise value¥B
0.499
0.494
0.502
0.500
0.559
0.538
0.506
0.552
0.564
0.628
1.234
2.34%
3.16%
16
2.391
LT debt¥B
1.729
1.889
2.122
2.389
2.218
2.493
2.705
2.818
3.142
3.206
1.650
7.64%
6.71%
91
Revenue
¥2.273B
0.84%
1.00×
Cost of revenue
¥1.551B
0.80%
1.00×
Operating expenses
¥468.6M
0.62%
0.98×
Goodwill & intangibles
17.67%