5.495
Revenue¥B
4.199
4.346
4.606
4.935
5.185
5.357
5.743
6.123
6.426
6.640
5.695
5.07%
5.07%
15
9.10
Revenue growth%
29.04
26.91
27.50
24.78
22.52
20.19
20.49
17.55
15.71
13.58
26.03
17.55
21.51
39
2.63
Gross margin%
23.38
20.88
23.73
21.73
20.00
20.63
19.19
19.20
17.87
17.11
29.92
19.19
20.32
86
25.03
Operating margin%
23.15
23.20
22.18
24.32
25.79
23.21
23.38
23.06
20.62
22.95
5.88
23.06
23.18
9
12.59
Net margin%
18.63
18.57
19.27
17.38
19.17
22.17
23.30
24.84
26.15
29.01
10.38
24.84
20.72
50
26.03
P/E ratio (avg)x
11.65
11.29
12.84
13.71
13.94
14.65
14.06
14.67
14.38
14.14
23.89
14.38
14.00
94
32.03
EV/EBITx
29.06
32.15
34.63
34.37
37.78
40.76
42.01
46.89
45.35
52.59
36.51
45.35
39.27
92
24.41
FCF yield (avg)%
11.17
11.87
12.37
13.79
12.17
9.39
9.05
11.23
13.03
11.79
5.35
11.23
11.83
50
29.78
FCF margin%
24.32
24.43
26.09
28.29
28.78
26.70
24.34
26.74
28.29
25.50
27.64
26.70
26.40
90
0.662
FCF / Net incomex
0.516
0.576
0.578
0.657
0.790
0.800
0.907
1.008
1.143
1.318
0.549
1.008
0.795
81
6.54
ROIC%
31.52
33.37
36.29
35.81
37.87
39.59
38.05
38.09
40.48
41.67
15.49
39.59
37.96
93
22.98
Return on equity%
0.79
1.17
2.55
2.20
5.08
7.49
5.32
5.74
4.34
2.08
18.04
5.32
3.45
55
11.93
Return on assets%
19.35
16.80
19.73
16.87
17.81
16.92
16.19
17.87
18.76
15.99
16.26
16.92
17.36
23
0.57
EPS¥
0.25
0.23
0.23
0.22
0.20
0.18
0.18
0.20
0.21
0.20
0.59
(0.15%)
(3.10%)
—
8.40
EPS growth%
14.19
13.83
16.60
16.50
17.63
18.69
16.92
14.70
16.64
15.17
11.06
16.64
16.55
76
0.46
Bookvalue per sh¥
0.40
0.42
0.48
0.44
0.49
0.52
0.54
0.49
0.52
0.52
0.60
1.31%
1.72%
—
0.47
FCF per share¥
0.81
0.94
0.91
0.88
1.00
1.02
1.02
1.10
1.26
1.34
0.25
6.01%
7.07%
—
0.84
Dividend per sh¥
0.20
0.20
0.18
0.17
0.18
0.19
0.17
0.15
0.14
0.14
0.14
(4.04%)
(4.57%)
—
23.27
Div yield (avg)%
2.52
2.17
4.54
2.32
0.40
3.37
4.31
4.34
3.78
4.79
17.72
4.31
3.58
48
25.21
Payout ratio%
14.41
15.56
18.26
15.92
18.74
16.54
13.83
15.19
17.47
19.51
19.12
16.54
16.23
11
4.050
Shares (diluted)B
6.987
8.151
9.523
11.27
12.33
14.08
15.17
17.26
20.59
24.09
4.032
14.34%
14.71%
11
22.98
Buyback yield%
17.09
14.61
13.63
14.12
11.79
9.78
8.15
9.77
11.59
8.74
8.36
9.77
11.69
43
1.743
D/E ratiox
1.087
1.027
1.002
1.088
1.116
1.200
1.205
1.320
1.554
1.578
1.390
1.320
1.158
86
5.378
Enterprise value¥B
3.673
3.621
3.768
4.471
4.524
4.448
5.228
5.177
5.406
6.172
4.897
6.41%
6.39%
19
5.358
LT debt¥B
3.471
3.895
4.168
4.819
5.465
5.880
6.658
7.441
7.774
7.906
0.423
7.66%
8.11%
22
Revenue
¥6.640B
5.07%
1.00×
Cost of revenue
¥3.451B
5.00%
0.99×
Operating expenses
¥981.0M
4.57%
0.95×