3.644
Revenue¥B
3.257
3.374
3.377
3.433
3.525
3.562
3.642
3.756
3.814
3.846
4.015
1.76%
1.83%
6
2.08
Revenue growth%
15.96
18.31
19.26
19.36
20.14
20.46
18.69
16.21
16.92
14.10
14.78
16.92
18.50
25
28.02
Gross margin%
14.71
14.31
16.98
17.66
15.50
14.06
12.06
12.68
9.86
11.25
18.57
12.06
14.18
41
13.68
Operating margin%
6.33
7.81
5.51
5.45
3.97
2.95
4.31
2.43
2.18
4.01
21.68
2.95
4.16
46
23.88
Net margin%
1.80
0.46
0.40
0.40
3.12
4.77
7.08
4.62
2.51
3.33
28.71
4.62
2.81
62
35.71
P/E ratio (avg)x
32.39
33.92
32.23
29.32
26.59
27.39
30.11
27.28
28.44
27.03
14.35
27.39
28.88
46
10.57
EV/EBITx
50.40
57.79
56.49
54.61
50.23
52.17
53.55
55.44
59.59
56.38
12.89
55.44
55.03
92
16.51
FCF yield (avg)%
0.40
0.40
1.08
1.13
3.15
0.40
1.24
0.40
0.40
1.37
25.90
0.40
0.74
20
15.74
FCF margin%
27.91
29.53
28.10
28.15
27.12
30.11
31.19
28.41
26.90
28.75
5.36
28.75
28.28
80
1.331
FCF / Net incomex
1.366
1.580
1.757
1.909
1.954
2.055
2.111
2.332
2.518
2.582
0.693
2.332
2.004
26
15.18
ROIC%
23.17
21.86
22.42
20.69
22.38
24.11
25.97
23.92
23.65
20.87
7.56
23.92
22.80
39
6.45
Return on equity%
4.71
6.68
3.87
3.89
4.00
3.37
4.71
5.70
3.80
3.63
2.73
3.80
3.94
7
5.71
Return on assets%
14.12
16.48
14.17
12.09
12.07
12.43
10.99
10.76
9.46
10.27
17.43
10.76
12.08
15
0.34
EPS¥
0.25
0.28
0.32
0.35
0.34
0.36
0.38
0.39
0.38
0.39
0.38
2.46%
4.40%
—
11.22
EPS growth%
17.28
14.72
14.35
14.06
16.72
14.57
17.31
18.64
17.64
18.86
7.79
17.64
17.00
18
0.38
Bookvalue per sh¥
0.63
0.70
0.69
0.67
0.74
0.72
0.78
0.80
0.95
1.03
0.41
6.83%
5.68%
—
0.11
FCF per share¥
0.43
0.38
0.36
0.31
0.27
0.23
0.25
0.24
0.24
0.22
0.13
(3.74%)
(7.10%)
—
0.45
Dividend per sh¥
0.55
0.63
0.71
0.80
0.85
0.93
1.05
1.24
1.24
1.26
0.15
8.26%
8.83%
—
25.83
Div yield (avg)%
29.56
29.60
27.64
27.65
27.60
30.60
29.20
27.89
28.01
29.93
10.71
29.20
28.61
12
16.14
Payout ratio%
9.28
7.62
10.20
8.95
9.40
9.06
7.14
7.11
8.79
10.31
23.09
8.79
9.00
38
3.380
Shares (diluted)B
4.914
5.597
6.404
6.677
6.935
7.162
7.882
8.041
9.464
9.959
3.349
7.51%
7.46%
42
2.63
Buyback yield%
0.40
1.81
0.40
0.40
0.40
0.40
0.45
0.77
0.40
2.43
22.18
0.45
0.40
32
1.443
D/E ratiox
2.832
3.372
3.766
3.767
4.070
4.573
5.492
5.864
6.553
7.731
0.684
5.864
4.321
73
0.994
Enterprise value¥B
2.304
2.135
1.945
2.074
1.895
2.069
1.871
1.934
1.922
1.964
0.906
0.72%
(1.42%)
91
0.445
LT debt¥B
0.735
0.786
0.782
0.803
0.826
0.868
0.779
0.751
0.736
0.817
3.338
(0.21%)
2.15%
74
Revenue
¥3.846B
1.83%
1.00×
Cost of revenue
¥2.455B
1.98%
1.01×
Operating expenses
¥671.7M
1.39%
0.96×
Goodwill & intangibles
20.93%
Cash and investments
15.96%