0.232
Revenue¥B
0.939
0.976
1.008
1.010
1.032
1.065
1.062
1.063
1.067
1.100
0.251
1.30%
1.61%
15
17.35
Revenue growth%
17.33
18.05
20.54
22.29
20.76
21.98
24.71
27.34
30.22
32.62
4.98
27.34
22.13
13
7.42
Gross margin%
2.68
2.40
2.37
0.66
0.40
0.40
0.40
0.40
1.05
2.97
25.58
0.40
0.86
79
14.07
Operating margin%
19.81
19.50
20.50
21.20
22.49
21.74
24.15
25.87
23.83
22.47
14.19
23.83
22.11
60
7.85
Net margin%
20.70
20.94
19.27
18.10
19.24
19.28
18.47
20.12
20.82
22.54
13.70
20.12
19.70
68
35.74
P/E ratio (avg)x
13.91
15.15
15.43
17.83
16.99
15.63
14.48
13.88
13.43
14.50
12.31
14.48
14.83
38
33.48
EV/EBITx
27.62
33.10
32.52
32.15
31.68
37.53
38.87
38.88
45.72
55.58
34.32
38.88
35.32
53
20.19
FCF yield (avg)%
2.23
3.40
4.55
1.98
1.90
0.40
0.40
0.61
1.50
1.38
12.09
0.61
1.70
78
21.00
FCF margin%
13.55
11.43
12.47
10.10
11.88
9.37
8.44
5.49
4.06
1.36
3.98
5.49
9.74
20
0.146
FCF / Net incomex
0.192
0.217
0.224
0.249
0.251
0.269
0.298
0.317
0.330
0.358
0.216
0.317
0.260
24
29.56
ROIC%
31.16
28.92
28.01
26.65
26.41
24.66
26.26
25.19
22.84
19.92
19.67
24.66
26.33
22
8.44
Return on equity%
9.42
8.12
6.47
6.51
5.37
7.79
7.21
6.28
7.66
6.53
29.55
7.21
6.87
48
29.46
Return on assets%
19.10
17.51
14.95
16.52
18.95
16.35
17.41
16.08
13.78
13.71
14.93
16.08
16.44
6
0.96
EPS¥
0.87
0.97
0.98
0.96
1.09
1.13
1.04
0.98
1.09
1.09
0.98
0.02%
1.68%
—
19.68
EPS growth%
10.18
11.81
9.78
10.62
11.86
12.32
13.73
15.98
16.05
13.43
20.51
13.73
12.09
58
0.88
Bookvalue per sh¥
0.50
0.51
0.51
0.53
0.59
0.64
0.66
0.65
0.58
0.57
0.78
(0.48%)
1.69%
—
0.93
FCF per share¥
0.76
0.70
0.75
0.70
0.72
0.65
0.56
0.54
0.52
0.46
1.22
(8.42%)
(4.11%)
—
1.43
Dividend per sh¥
1.38
1.61
1.63
1.71
2.00
1.95
1.99
2.03
2.26
2.58
1.27
5.17%
6.40%
—
2.51
Div yield (avg)%
20.22
23.05
20.84
20.98
18.88
20.04
21.72
21.12
21.89
20.86
8.31
21.12
20.92
19
23.88
Payout ratio%
20.01
18.54
20.11
21.82
23.95
21.54
19.34
19.39
21.95
24.66
6.39
21.54
20.83
7
0.507
Shares (diluted)B
1.021
1.096
1.076
1.136
1.270
1.379
1.530
1.485
1.476
1.718
0.514
6.22%
5.92%
53
13.38
Buyback yield%
16.43
17.29
17.94
17.50
18.66
16.85
18.85
16.09
17.95
16.77
8.32
16.85
17.40
19
0.151
D/E ratiox
1.977
2.012
2.067
2.315
2.653
3.044
3.619
4.175
4.459
4.930
0.917
4.175
2.848
12
342.5
Enterprise value¥M
268.0
279.6
317.9
323.6
350.7
405.7
387.7
448.6
468.0
485.7
552.4
6.73%
6.23%
9
482.8
LT debt¥M
247.7
246.8
229.6
253.9
260.9
267.5
261.6
286.9
279.8
290.9
394.9
2.20%
1.07%
86
Revenue
¥1.100B
1.61%
1.00×
Cost of revenue
¥746.0M
1.70%
1.01×
Operating expenses
¥208.3M
1.20%
0.96×
Goodwill & intangibles
16.29%