1.084
Revenue¥B
1.825
1.878
1.947
2.000
2.056
2.136
2.252
2.382
2.473
2.650
1.200
5.21%
4.56%
93
25.88
Revenue growth%
1.30
0.40
0.40
1.51
0.40
0.40
1.02
0.40
2.77
3.84
19.34
1.02
0.71
54
25.35
Gross margin%
23.18
24.87
25.24
27.17
25.68
23.26
25.85
23.96
25.26
23.14
18.28
23.96
25.06
80
27.67
Operating margin%
11.95
10.08
9.07
7.73
7.23
5.33
2.97
1.31
0.40
3.24
29.99
2.97
6.28
24
9.91
Net margin%
17.89
15.82
16.21
16.63
19.05
17.22
18.84
19.13
20.14
22.36
5.70
19.13
18.37
9
34.30
P/E ratio (avg)x
14.74
15.92
14.35
13.09
13.94
14.26
14.67
13.58
11.47
11.16
26.29
13.58
14.10
25
31.48
EV/EBITx
21.53
19.24
19.29
19.73
18.24
19.07
16.27
14.94
14.91
13.13
37.63
14.94
18.66
57
10.22
FCF yield (avg)%
6.56
5.63
6.76
4.32
3.52
3.64
3.00
4.25
2.62
4.60
13.49
3.64
4.28
9
26.29
FCF margin%
32.10
33.91
33.10
31.19
30.86
28.86
27.27
24.45
25.08
22.46
22.07
25.08
29.86
28
1.033
FCF / Net incomex
1.986
2.369
2.418
2.862
3.263
3.393
3.994
4.469
5.037
5.289
1.578
4.469
3.328
18
22.07
ROIC%
16.90
17.17
18.36
17.70
15.72
18.49
18.22
20.50
21.00
18.73
22.99
18.73
18.29
67
18.85
Return on equity%
11.40
9.33
7.94
5.71
8.50
5.91
2.93
0.40
0.95
3.30
22.68
2.93
5.81
64
28.99
Return on assets%
7.99
10.51
13.23
10.55
10.05
7.90
9.42
11.24
8.25
6.23
3.91
8.25
9.73
23
0.09
EPS¥
0.53
0.62
0.69
0.67
0.74
0.77
0.80
0.85
0.91
0.99
0.09
5.98%
6.25%
—
8.31
EPS growth%
4.38
1.99
4.57
7.41
8.94
10.74
7.80
10.56
13.11
15.21
28.12
10.74
8.37
57
0.58
Bookvalue per sh¥
0.23
0.23
0.21
0.19
0.18
0.17
0.18
0.17
0.19
0.19
0.26
0.30%
(3.58%)
—
0.14
FCF per share¥
0.39
0.44
0.42
0.40
0.40
0.46
0.53
0.55
0.57
0.62
0.56
9.49%
5.52%
—
0.48
Dividend per sh¥
0.44
0.45
0.39
0.35
0.32
0.33
0.29
0.29
0.32
0.29
0.40
(1.71%)
(5.14%)
—
13.62
Div yield (avg)%
12.76
10.69
8.19
8.19
8.81
7.32
7.78
6.87
5.47
7.89
24.94
7.32
8.04
47
24.81
Payout ratio%
22.15
20.78
20.35
20.14
22.73
22.95
24.18
22.96
24.32
24.65
9.68
24.18
22.84
17
1.551
Shares (diluted)B
1.349
1.384
1.325
1.137
0.991
1.072
1.156
1.031
1.079
1.097
1.583
2.05%
(2.11%)
22
21.57
Buyback yield%
13.28
10.91
13.01
15.11
12.51
10.80
12.17
14.62
15.24
17.92
6.99
14.62
13.15
59
1.758
D/E ratiox
1.727
2.030
2.407
2.643
2.973
3.120
3.523
3.398
3.642
3.979
1.540
3.523
3.046
10
1.841
Enterprise value¥B
1.371
1.236
1.192
1.286
1.122
1.117
0.979
0.954
1.028
1.092
1.235
(0.55%)
(3.01%)
85
1.325
LT debt¥B
3.611
3.808
4.325
4.709
5.278
6.103
7.159
7.808
7.798
9.314
1.134
12.03%
10.28%
9
Revenue
¥2.650B
4.56%
1.00×
Cost of revenue
¥1.574B
4.80%
1.02×
Operating expenses
¥488.1M
3.89%
0.94×
Goodwill & intangibles
16.69%