3.774
Revenue¥B
6.933
7.275
7.517
7.884
8.489
9.073
9.373
9.783
10.21
10.53
4.146
4.40%
4.62%
14
23.72
Revenue growth%
18.31
21.24
22.38
23.36
23.08
24.89
25.74
25.45
23.62
21.37
16.54
24.89
23.22
8
16.75
Gross margin%
5.92
3.36
1.27
1.94
0.40
0.40
0.40
2.36
4.78
3.89
18.67
2.36
2.15
38
18.36
Operating margin%
3.77
1.41
0.53
2.55
0.79
1.47
0.40
0.40
0.40
0.40
6.31
0.40
0.66
85
6.86
Net margin%
6.76
8.18
7.05
6.60
8.53
10.47
10.06
8.93
11.15
12.38
26.57
10.47
8.73
35
30.85
P/E ratio (avg)x
24.77
25.77
29.25
29.74
30.18
29.71
30.83
33.86
30.57
32.02
7.454
30.83
29.96
11
30.05
EV/EBITx
17.15
18.46
18.59
18.41
16.43
16.30
18.06
19.50
18.61
19.98
23.25
18.61
18.43
80
8.75
FCF yield (avg)%
4.16
5.77
5.31
8.18
8.40
8.62
11.22
10.27
12.52
12.26
16.60
11.22
8.51
12
4.61
FCF margin%
21.08
19.62
22.15
24.77
22.30
22.73
20.97
20.38
19.64
21.98
21.47
20.97
21.53
44
0.549
FCF / Net incomex
1.537
1.556
1.561
1.704
1.706
1.842
2.064
2.230
2.136
2.381
1.800
2.136
1.774
12
2.30
ROIC%
0.40
1.49
0.40
0.40
0.40
0.40
3.26
2.57
2.20
3.77
21.90
2.57
0.94
35
2.20
Return on equity%
4.60
7.07
5.92
5.82
5.01
6.81
7.17
9.75
6.82
7.55
17.16
7.17
6.81
46
7.28
Return on assets%
8.60
7.76
5.14
4.48
2.62
0.40
0.40
3.12
2.38
2.84
28.34
2.38
2.98
56
1.07
EPS¥
1.08
1.02
1.00
1.10
1.17
1.32
1.25
1.25
1.24
1.16
1.18
(0.10%)
1.30%
—
2.56
EPS growth%
24.91
22.74
24.87
25.11
26.75
28.85
26.10
23.28
26.20
27.65
28.12
26.20
25.61
59
1.72
Bookvalue per sh¥
1.71
1.73
1.74
1.91
1.91
2.08
2.14
2.41
2.78
3.01
1.25
9.55%
7.45%
—
1.51
FCF per share¥
1.14
1.21
1.20
1.16
1.13
1.05
1.10
1.17
1.16
1.14
2.04
0.19%
(0.73%)
—
1.99
Dividend per sh¥
0.47
0.51
0.51
0.59
0.63
0.67
0.75
0.79
0.82
0.80
0.47
4.90%
6.68%
—
17.53
Div yield (avg)%
0.40
3.21
6.15
7.68
7.35
4.47
1.48
0.40
1.26
0.40
11.57
1.26
2.34
39
17.35
Payout ratio%
26.97
26.50
28.14
29.17
30.75
29.08
30.69
31.22
30.34
30.93
26.77
30.69
29.76
74
4.901
Shares (diluted)B
8.454
9.164
10.71
11.41
11.30
13.64
13.77
14.05
16.70
18.76
4.727
10.67%
9.87%
63
23.44
Buyback yield%
6.81
5.45
4.87
4.11
4.64
2.43
5.08
7.88
10.45
10.62
11.42
7.88
5.27
58
1.451
D/E ratiox
0.660
0.686
0.679
0.733
0.722
0.659
0.601
0.557
0.521
0.487
0.603
0.557
0.659
40
7.014
Enterprise value¥B
2.388
2.165
1.995
2.246
2.344
2.582
2.827
2.628
2.626
2.527
4.401
1.51%
(0.04%)
73
4.004
LT debt¥B
3.376
3.386
3.246
3.494
3.505
3.895
3.583
3.701
3.899
3.675
10.39
0.95%
0.98%
90
Revenue
¥10.53B
4.62%
1.00×
Cost of revenue
¥7.369B
4.62%
1.00×
Operating expenses
¥2.004B
4.60%
1.00×
Goodwill & intangibles
14.99%