5.556
Revenue¥B
3.525
3.908
4.298
4.583
4.932
5.348
5.721
6.366
7.069
7.823
5.883
9.67%
8.98%
63
27.61
Revenue growth%
17.67
15.47
13.20
13.49
15.02
12.05
12.20
13.88
15.24
14.76
19.57
13.88
14.32
78
4.48
Gross margin%
10.57
7.58
9.05
6.41
5.31
4.32
5.68
7.38
5.76
3.94
25.87
5.68
6.08
23
21.14
Operating margin%
15.63
16.48
13.76
13.25
15.90
18.80
17.02
17.98
20.18
18.63
21.55
18.63
16.75
90
21.78
Net margin%
8.61
6.36
7.74
5.92
8.44
10.95
12.96
12.38
11.82
12.59
25.33
12.38
9.78
75
15.63
P/E ratio (avg)x
40.47
44.05
42.85
42.40
40.22
43.94
48.61
52.69
56.73
58.13
31.66
52.69
43.99
18
25.13
EV/EBITx
12.54
13.41
14.59
16.81
17.17
19.37
18.68
21.30
20.22
20.12
6.116
20.12
17.93
27
2.13
FCF yield (avg)%
23.88
22.66
19.69
22.16
20.90
22.61
23.41
21.07
22.67
25.21
5.65
22.67
22.63
89
27.93
FCF margin%
4.27
1.46
0.40
0.40
0.40
0.40
3.32
2.68
0.40
3.20
24.50
2.68
0.93
74
1.561
FCF / Net incomex
0.824
0.991
1.076
1.137
1.104
1.104
1.308
1.267
1.346
1.417
0.526
1.308
1.121
49
6.09
ROIC%
14.37
14.19
13.87
11.68
11.95
11.09
12.62
10.10
7.24
7.02
6.39
10.10
11.81
48
8.61
Return on equity%
7.06
10.04
12.81
11.40
8.43
9.84
9.65
8.36
7.54
8.21
21.73
8.36
9.04
67
22.98
Return on assets%
18.72
18.97
18.21
19.24
16.88
15.09
15.30
12.96
13.30
14.04
28.23
14.04
16.09
39
0.29
EPS¥
0.65
0.60
0.54
0.60
0.54
0.52
0.48
0.50
0.50
0.49
0.31
(2.16%)
(1.85%)
—
23.03
EPS growth%
11.40
13.67
15.19
15.58
17.29
15.84
13.38
12.57
13.31
16.07
14.64
13.38
14.43
33
0.64
Bookvalue per sh¥
1.12
1.27
1.34
1.34
1.40
1.54
1.44
1.40
1.40
1.62
0.86
2.98%
5.04%
—
0.24
FCF per share¥
0.32
0.31
0.26
0.28
0.28
0.24
0.25
0.27
0.23
0.21
0.65
(5.49%)
(4.65%)
—
0.79
Dividend per sh¥
0.95
1.09
1.20
1.27
1.21
1.40
1.65
1.58
1.50
1.68
0.73
6.75%
6.30%
—
12.91
Div yield (avg)%
4.55
6.72
4.34
2.07
0.68
1.16
0.40
0.40
2.94
4.55
21.08
1.16
2.51
6
4.88
Payout ratio%
16.78
18.64
17.26
15.13
18.00
16.22
15.19
16.48
15.09
12.79
22.03
15.19
16.35
86
3.655
Shares (diluted)B
5.779
6.558
7.551
8.146
8.282
8.548
8.746
8.466
9.506
11.20
3.681
6.22%
7.95%
87
28.03
Buyback yield%
13.83
10.88
10.69
12.96
11.05
10.59
12.99
12.39
14.45
11.68
6.01
12.39
12.03
94
0.439
D/E ratiox
0.828
0.861
0.880
0.848
0.853
0.919
0.945
0.894
0.839
0.800
0.700
0.894
0.857
65
0.703
Enterprise value¥B
9.967
10.76
11.24
12.37
11.68
11.41
9.929
10.88
11.39
10.00
1.317
(3.05%)
0.11%
34
7.905
LT debt¥B
2.438
2.287
1.963
1.938
1.680
1.544
1.671
1.791
1.574
1.380
3.802
(3.85%)
(6.45%)
49
Revenue
¥7.823B
8.98%
1.00×
Cost of revenue
¥5.418B
8.86%
0.99×
Operating expenses
¥1.549B
9.50%
1.05×
Goodwill & intangibles
14.23%
Cash and investments
14.11%