1.904
Revenue¥B
1.833
1.939
2.022
2.105
2.248
2.419
2.551
2.661
2.783
2.975
2.047
5.76%
5.26%
51
10.51
Revenue growth%
19.51
17.52
15.61
16.26
15.49
18.34
18.02
20.63
21.88
22.78
22.55
20.63
18.18
45
5.07
Gross margin%
18.58
20.76
22.53
23.10
25.25
23.93
25.64
23.35
22.36
20.57
4.40
23.35
22.81
26
9.61
Operating margin%
13.11
12.76
14.54
15.50
17.50
16.90
15.30
17.60
19.00
20.49
16.68
17.60
16.20
81
12.26
Net margin%
16.55
18.92
19.82
17.23
18.86
18.44
16.39
16.70
17.29
15.71
8.93
16.70
17.26
9
18.27
P/E ratio (avg)x
21.04
24.09
23.76
25.19
29.29
31.62
29.71
31.85
32.60
34.61
26.82
31.85
29.50
37
25.78
EV/EBITx
9.805
10.70
11.44
11.83
11.65
11.75
10.65
11.82
12.62
11.83
26.10
11.82
11.70
11
10.26
FCF yield (avg)%
8.50
7.43
5.39
6.03
4.89
2.51
3.83
3.10
2.76
0.77
19.49
2.76
4.36
54
5.72
FCF margin%
15.01
17.00
17.31
16.26
16.81
15.81
13.44
13.84
12.69
11.50
17.14
13.44
15.41
83
0.165
FCF / Net incomex
0.515
0.491
0.458
0.467
0.460
0.440
0.480
0.477
0.440
0.430
1.606
0.440
0.463
84
11.54
ROIC%
27.45
26.33
28.47
26.50
29.47
28.52
25.81
23.12
23.98
25.54
27.69
25.54
26.42
55
15.37
Return on equity%
0.40
0.40
2.94
5.22
3.72
1.38
0.40
0.40
0.40
0.40
5.33
0.40
0.40
10
28.21
Return on assets%
17.05
16.89
15.18
16.15
13.71
15.22
14.61
16.45
15.83
18.37
11.88
15.83
15.99
66
1.25
EPS¥
0.75
0.78
0.68
0.59
0.54
0.50
0.49
0.53
0.48
0.52
1.32
(1.00%)
(4.02%)
—
18.12
EPS growth%
28.91
28.40
29.53
30.90
30.94
33.71
32.80
32.15
29.68
26.87
11.26
32.15
30.29
31
0.18
Bookvalue per sh¥
1.67
1.86
2.17
2.55
2.53
2.96
2.80
2.64
2.87
3.03
1.19
3.65%
5.86%
—
1.02
FCF per share¥
1.27
1.43
1.45
1.59
1.59
1.60
1.70
1.97
2.15
2.39
0.66
8.54%
7.85%
—
1.28
Dividend per sh¥
0.75
0.69
0.63
0.69
0.67
0.71
0.68
0.62
0.56
0.61
1.32
(1.99%)
(3.44%)
—
23.09
Div yield (avg)%
11.36
8.59
8.88
8.73
7.72
7.08
8.66
6.50
5.61
6.81
5.72
6.81
8.16
22
3.37
Payout ratio%
25.56
26.32
28.87
27.14
24.25
26.27
24.84
27.42
25.33
27.75
26.82
26.27
26.29
76
0.692
Shares (diluted)B
0.913
0.886
0.908
1.060
1.198
1.405
1.627
1.622
1.616
1.586
0.698
5.77%
6.06%
15
17.05
Buyback yield%
10.21
11.32
12.13
12.48
14.16
11.58
10.00
10.34
9.11
11.03
15.23
10.34
11.17
26
0.612
D/E ratiox
1.759
1.625
1.754
1.858
1.669
1.483
1.345
1.247
1.200
1.172
0.594
1.247
1.554
79
0.444
Enterprise value¥B
2.107
2.039
1.949
2.177
2.264
2.291
2.220
2.067
2.033
1.804
1.732
(4.44%)
(2.31%)
71
1.217
LT debt¥B
0.118
0.122
0.119
0.126
0.114
0.117
0.107
0.095
0.095
0.099
1.118
(2.85%)
(0.91%)
37
Revenue
¥2.975B
5.26%
1.00×
Cost of revenue
¥1.998B
5.16%
0.99×
Operating expenses
¥501.9M
5.53%
1.03×
Goodwill & intangibles
16.83%