0.727
Revenue¥M
4.123
4.171
4.283
4.293
4.453
4.494
4.632
4.818
4.777
4.954
0.780
2.16%
2.10%
15
25.55
Revenue growth%
25.68
23.50
21.17
20.57
18.56
17.99
18.67
19.25
18.22
18.21
21.70
18.22
18.96
95
7.83
Gross margin%
25.39
24.31
25.12
25.14
22.84
21.69
19.38
16.61
18.75
16.32
26.45
18.75
22.27
88
27.88
Operating margin%
17.88
16.89
18.31
18.25
15.31
15.22
14.49
12.24
10.92
8.60
29.18
12.24
15.26
60
8.66
Net margin%
2.76
4.26
4.25
5.83
5.89
4.10
2.61
4.49
3.03
0.40
17.08
3.03
4.17
88
15.54
P/E ratio (avg)x
23.07
23.09
20.21
18.24
16.71
18.08
17.25
18.83
18.43
19.44
10.68
18.43
18.63
72
11.32
EV/EBITx
38.99
36.98
40.12
44.91
45.63
43.37
46.19
50.40
49.91
54.14
19.82
49.91
45.27
6
9.85
FCF yield (avg)%
10.50
7.59
6.24
5.46
6.93
8.71
10.34
8.84
8.12
6.61
5.25
8.71
7.85
88
18.93
FCF margin%
12.05
11.59
9.50
10.65
9.53
8.92
6.69
6.98
4.71
5.52
6.62
6.69
9.21
78
1.094
FCF / Net incomex
1.044
1.045
1.149
1.085
1.002
1.012
0.942
0.856
0.972
1.060
1.311
0.972
1.028
53
24.74
ROIC%
23.55
22.75
22.18
21.00
18.67
19.62
17.81
20.18
20.91
18.99
23.91
19.62
20.55
73
18.56
Return on equity%
25.00
25.49
24.81
25.16
25.06
23.08
23.64
23.68
23.89
26.67
8.86
23.68
24.91
40
24.55
Return on assets%
18.41
16.40
18.69
18.51
18.81
16.26
18.89
21.17
19.35
20.97
28.87
19.35
18.75
66
—
EPS¥
—
—
—
—
—
—
—
—
—
—
—
0.10%
0.71%
—
19.66
EPS growth%
16.54
17.67
18.71
16.94
14.31
12.66
9.92
10.95
11.99
14.45
25.54
11.99
14.38
83
—
Bookvalue per sh¥
—
—
—
—
—
—
—
—
—
—
—
(1.32%)
1.17%
—
—
FCF per share¥
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
7.08%
9.35%
—
—
Dividend per sh¥
—
—
—
—
—
—
—
—
—
—
—
(1.66%)
(2.68%)
—
10.04
Div yield (avg)%
12.50
13.66
13.44
12.33
14.92
13.31
10.66
9.26
10.78
11.04
17.33
10.78
12.42
17
14.48
Payout ratio%
22.13
25.11
25.52
26.37
26.11
23.18
23.50
26.43
26.55
26.71
7.75
26.43
25.82
69
451.8
Shares (diluted)M
473.1
522.6
577.5
529.3
602.6
568.8
524.6
516.6
498.4
483.0
461.0
(4.33%)
0.65%
77
2.75
Buyback yield%
3.44
6.35
7.42
8.99
7.72
9.24
8.12
9.58
7.78
6.62
7.63
8.12
7.75
30
0.985
D/E ratiox
0.285
0.307
0.343
0.365
0.408
0.399
0.378
0.405
0.390
0.358
0.890
0.390
0.371
39
4.177
Enterprise value¥M
1.507
1.408
1.501
1.588
1.527
1.314
1.302
1.237
1.280
1.362
1.307
(2.25%)
(0.37%)
25
1.132
LT debt¥M
0.771
0.877
0.914
0.921
1.080
1.222
1.455
1.646
1.606
1.613
1.233
8.35%
8.05%
15
Revenue
¥4.954M
2.10%
1.00×
Cost of revenue
¥3.468M
2.10%
1.00×
Operating expenses
¥0.758M
1.32%
0.93×
Goodwill & intangibles
15.72%