0.149
Revenue¥B
1.293
1.348
1.443
1.546
1.669
1.727
1.831
1.942
2.101
2.216
0.166
5.83%
6.07%
27
22.62
Revenue growth%
20.91
21.99
20.01
17.43
20.29
20.60
21.95
22.55
22.32
20.78
27.06
21.95
20.84
90
29.48
Gross margin%
7.79
10.03
11.60
9.80
7.81
8.85
10.77
7.86
6.40
6.03
17.09
7.86
8.36
93
27.72
Operating margin%
35.70
36.43
33.99
36.24
36.80
38.57
36.94
36.88
36.03
34.80
27.08
36.88
36.34
54
22.65
Net margin%
12.80
12.45
15.43
17.72
19.63
16.86
18.82
17.68
19.50
18.09
13.73
18.09
17.70
74
37.41
P/E ratio (avg)x
50.75
49.07
53.08
53.40
56.00
57.44
65.75
65.70
74.39
73.27
30.60
65.75
56.72
50
13.59
EV/EBITx
39.34
37.81
33.79
35.11
32.46
34.25
32.17
29.81
25.49
21.76
25.09
29.81
33.13
15
5.12
FCF yield (avg)%
14.70
16.60
19.49
17.01
16.12
13.86
11.90
11.57
13.79
13.59
29.23
13.59
14.28
17
24.87
FCF margin%
12.77
12.77
11.06
13.37
12.39
9.91
12.69
12.26
12.56
14.41
23.38
12.56
12.62
50
1.258
FCF / Net incomex
1.143
1.208
1.114
1.256
1.272
1.380
1.325
1.214
1.351
1.291
1.512
1.325
1.264
90
17.29
ROIC%
13.88
11.88
9.60
11.38
10.44
8.95
9.33
6.51
5.84
8.26
18.01
8.26
9.47
93
2.31
Return on equity%
16.71
19.10
21.39
18.72
17.85
19.46
22.31
24.57
25.73
27.87
13.97
24.57
20.42
57
13.61
Return on assets%
19.09
17.61
20.04
18.67
19.32
21.80
23.93
25.73
23.32
20.38
17.62
23.32
20.21
36
1.40
EPS¥
1.50
1.45
1.60
1.53
1.65
1.81
1.73
2.01
2.11
2.33
1.43
7.09%
5.16%
—
5.44
EPS growth%
7.08
6.81
6.25
4.10
1.99
0.40
2.67
0.41
0.40
1.02
2.36
0.41
2.33
48
0.25
Bookvalue per sh¥
1.64
1.99
2.34
2.84
3.03
3.61
4.30
5.07
5.54
5.98
1.32
14.56%
15.82%
—
0.85
FCF per share¥
2.01
2.16
2.52
2.41
2.52
2.88
3.40
3.81
4.10
4.56
1.42
12.60%
9.95%
—
1.00
Dividend per sh¥
0.82
0.84
0.93
0.89
1.03
1.11
1.30
1.39
1.37
1.30
1.16
4.73%
5.70%
—
29.76
Div yield (avg)%
13.26
14.42
15.96
14.43
16.62
17.36
19.40
20.85
19.52
21.13
14.43
19.52
16.99
36
6.41
Payout ratio%
22.42
20.57
21.79
23.05
21.20
19.71
21.59
22.95
20.34
21.74
22.47
21.59
21.66
73
1.318
Shares (diluted)B
1.589
1.794
2.099
2.345
2.231
2.365
2.311
2.158
2.346
2.186
1.316
(0.41%)
3.57%
61
6.18
Buyback yield%
13.99
14.05
11.34
14.04
14.03
13.38
13.38
13.08
14.27
15.27
21.75
13.38
14.01
22
0.214
D/E ratiox
1.845
1.811
1.979
2.086
2.082
2.373
2.387
2.695
3.058
3.427
1.633
2.695
2.229
74
0.349
Enterprise value¥B
2.505
2.308
2.369
2.557
2.662
2.286
2.467
2.480
2.610
2.358
0.191
(2.39%)
(0.61%)
75
2.433
LT debt¥B
0.475
0.495
0.460
0.459
0.403
0.380
0.404
0.376
0.335
0.300
1.093
(5.75%)
(5.06%)
29
Revenue
¥2.216B
6.07%
1.00×
Cost of revenue
¥1.350B
6.18%
1.01×
Operating expenses
¥259.8M
4.88%
0.89×
Goodwill & intangibles
19.34%