0.804
Revenue¥B
0.877
0.922
0.980
1.053
1.129
1.194
1.251
1.349
1.451
1.548
0.841
6.51%
6.41%
10
5.58
Revenue growth%
12.47
11.73
9.21
11.56
12.70
14.08
11.60
13.50
14.96
14.08
14.60
14.08
12.58
14
4.53
Gross margin%
31.67
31.61
33.32
31.07
33.82
33.36
35.98
33.20
34.89
33.99
8.26
33.99
33.34
93
3.48
Operating margin%
19.70
20.41
19.53
17.14
18.46
21.09
20.56
19.10
18.50
17.71
19.81
19.10
19.31
65
27.71
Net margin%
0.40
0.40
0.40
2.33
0.40
1.85
1.74
4.14
5.95
5.96
18.13
4.14
1.80
82
20.60
P/E ratio (avg)x
48.63
54.62
63.41
75.11
79.65
80.42
92.39
109.4
121.4
133.7
6.739
109.4
80.03
93
6.050
EV/EBITx
13.79
12.58
13.59
12.51
13.62
13.16
11.40
10.57
10.41
9.798
16.28
10.57
12.55
44
13.84
FCF yield (avg)%
6.61
8.05
9.07
11.73
13.90
15.15
12.41
13.87
16.12
15.18
29.54
15.15
13.14
8
27.31
FCF margin%
30.86
28.66
27.51
24.79
22.66
20.45
23.10
21.24
23.42
23.53
19.37
23.10
23.48
43
0.551
FCF / Net incomex
2.362
2.634
2.360
2.554
2.609
2.720
2.420
2.392
2.211
2.201
0.994
2.392
2.406
78
28.70
ROIC%
27.89
29.45
31.57
30.18
29.49
27.84
30.04
30.41
31.12
32.11
12.10
30.41
30.11
46
23.57
Return on equity%
7.80
9.23
6.44
5.30
7.38
7.39
6.96
7.00
9.54
11.10
5.95
7.39
7.38
54
20.78
Return on assets%
10.19
7.83
9.71
8.51
7.75
5.04
7.77
6.96
9.75
8.84
11.52
7.77
8.17
65
0.28
EPS¥
0.17
0.19
0.19
0.20
0.19
0.22
0.25
0.25
0.29
0.31
0.31
10.00%
6.85%
—
28.80
EPS growth%
10.78
12.49
11.88
9.81
10.84
8.35
9.28
8.87
11.17
11.64
5.38
9.28
10.81
18
0.96
Bookvalue per sh¥
0.64
0.70
0.65
0.70
0.77
0.73
0.67
0.61
0.56
0.50
0.95
(8.33%)
(3.14%)
—
0.92
FCF per share¥
0.63
0.63
0.59
0.60
0.60
0.60
0.54
0.59
0.64
0.60
0.75
(0.15%)
0.50%
—
0.25
Dividend per sh¥
1.05
1.10
1.24
1.30
1.18
1.35
1.46
1.56
1.52
1.64
0.34
6.79%
6.01%
—
11.81
Div yield (avg)%
30.46
28.19
26.63
29.45
26.98
25.76
24.77
26.68
25.51
27.64
19.32
25.76
26.83
18
12.89
Payout ratio%
11.04
10.28
12.20
15.15
13.70
12.48
13.22
15.52
18.23
15.80
21.98
15.52
13.46
86
2.008
Shares (diluted)B
2.962
3.184
3.510
3.616
4.114
3.851
4.371
5.044
4.971
5.379
2.105
5.51%
7.31%
72
19.21
Buyback yield%
12.52
12.69
15.47
12.70
11.03
8.23
7.42
6.35
4.13
2.10
10.08
6.35
9.63
68
0.660
D/E ratiox
1.734
1.761
2.018
2.195
2.121
2.476
2.841
2.926
3.083
3.430
1.562
2.926
2.335
48
1.976
Enterprise value¥B
1.123
0.990
0.848
0.849
0.877
0.921
0.969
0.995
0.939
0.837
0.129
(0.92%)
(3.15%)
70
1.938
LT debt¥B
1.359
1.403
1.612
1.722
1.970
2.094
1.961
2.038
2.316
2.410
1.822
4.11%
7.41%
83
Revenue
¥1.548B
6.41%
1.00×
Cost of revenue
¥990.1M
6.05%
0.97×
Operating expenses
¥193.4M
7.27%
1.08×
Goodwill & intangibles
15.87%