0.378
Revenue¥B
0.996
1.084
1.180
1.276
1.366
1.494
1.641
1.813
1.989
2.175
0.422
9.74%
9.20%
22
11.18
Revenue growth%
18.83
18.12
20.49
19.38
16.53
19.50
18.69
17.99
16.51
19.44
26.95
18.69
18.76
22
9.12
Gross margin%
22.69
19.91
19.15
17.53
19.40
21.57
21.34
19.59
20.92
22.08
7.72
21.34
20.42
17
12.84
Operating margin%
21.91
19.77
17.60
15.07
13.10
10.26
8.76
7.74
6.90
8.99
27.30
8.76
11.68
68
7.72
Net margin%
7.48
4.59
3.77
5.73
7.98
6.35
4.24
1.70
0.45
0.45
18.70
1.70
4.42
59
29.44
P/E ratio (avg)x
11.53
11.66
11.12
9.571
9.402
8.756
9.449
8.321
8.798
9.130
27.81
8.798
9.426
57
20.04
EV/EBITx
14.32
14.11
15.41
14.27
15.52
14.48
12.76
13.08
11.70
11.14
19.06
12.76
14.19
63
14.82
FCF yield (avg)%
2.94
3.04
2.08
2.08
0.40
0.40
0.40
0.81
0.40
1.09
26.01
0.40
0.95
25
17.16
FCF margin%
30.40
28.90
31.11
33.25
35.24
37.42
36.33
38.84
37.64
35.91
17.56
37.42
35.57
19
0.352
FCF / Net incomex
1.953
2.207
2.349
2.512
2.936
3.276
3.124
3.646
4.197
4.150
1.285
3.646
3.030
92
16.89
ROIC%
20.61
21.28
23.71
25.76
27.88
30.49
31.74
34.39
34.57
35.05
17.87
34.39
29.18
85
28.24
Return on equity%
26.22
28.21
26.40
27.92
27.35
26.22
25.77
25.96
23.26
22.65
13.22
25.77
26.22
92
29.38
Return on assets%
0.40
1.94
0.40
2.17
0.70
0.88
1.02
0.40
3.28
2.60
5.43
1.02
0.95
49
0.46
EPS¥
0.13
0.14
0.13
0.14
0.15
0.17
0.16
0.17
0.19
0.20
0.49
5.11%
3.87%
—
17.36
EPS growth%
26.82
24.32
22.02
23.07
22.49
24.53
21.62
22.62
19.88
18.44
28.06
21.62
22.55
48
0.38
Bookvalue per sh¥
0.88
1.06
1.26
1.43
1.72
1.83
1.94
2.03
2.02
2.10
0.56
4.12%
9.34%
—
0.28
FCF per share¥
0.40
0.43
0.46
0.52
0.53
0.53
0.55
0.64
0.73
0.84
0.61
9.35%
8.16%
—
0.28
Dividend per sh¥
0.48
0.54
0.60
0.65
0.69
0.77
0.85
0.93
0.85
0.80
0.71
2.98%
5.84%
—
12.85
Div yield (avg)%
27.76
25.35
27.81
27.70
27.62
28.48
29.80
31.23
31.84
34.40
13.19
31.23
28.14
12
12.02
Payout ratio%
18.55
15.86
14.53
16.53
14.37
15.98
17.70
19.65
19.20
17.76
11.26
17.76
17.11
55
1.233
Shares (diluted)B
0.806
0.827
0.780
0.730
0.713
0.668
0.617
0.563
0.500
0.468
1.209
(8.07%)
(6.44%)
81
8.77
Buyback yield%
16.61
16.26
18.47
17.25
20.20
19.36
19.65
17.84
15.20
12.82
10.61
17.84
17.55
62
0.394
D/E ratiox
0.979
0.970
1.033
1.231
1.368
1.420
1.382
1.354
1.326
1.388
0.861
1.382
1.340
59
1.824
Enterprise value¥B
2.180
2.099
1.951
1.807
1.810
1.991
2.130
2.162
2.071
2.021
1.451
2.23%
(0.10%)
66
0.769
LT debt¥B
3.159
3.650
4.132
4.961
5.736
6.108
6.169
6.756
8.124
9.314
1.504
10.18%
11.34%
74
Revenue
¥2.175B
9.20%
1.00×
Cost of revenue
¥1.522B
9.20%
1.00×
Operating expenses
¥380.9M
8.85%
0.97×
Goodwill & intangibles
16.99%