0.762
Revenue¥B
1.419
1.479
1.504
1.568
1.592
1.643
1.641
1.673
1.705
1.738
0.850
1.78%
2.24%
44
16.79
Revenue growth%
20.06
17.61
16.73
14.24
11.90
12.47
10.41
12.10
10.98
12.38
7.19
12.10
12.42
56
12.47
Gross margin%
9.98
10.93
9.32
12.23
13.17
15.58
12.83
12.77
14.30
13.32
25.58
13.32
12.80
18
26.26
Operating margin%
7.94
9.57
9.12
11.05
11.92
10.88
9.29
9.52
7.52
9.96
4.45
9.52
9.55
88
13.70
Net margin%
24.06
26.18
28.95
31.49
31.43
31.43
34.20
32.49
29.63
27.73
20.77
31.43
30.53
25
27.22
P/E ratio (avg)x
7.111
8.339
8.369
8.961
10.08
11.02
12.65
13.54
14.72
16.68
35.12
13.54
10.55
51
28.29
EV/EBITx
28.50
27.21
29.58
30.17
31.28
31.11
29.57
29.03
28.91
32.00
24.11
29.57
29.57
66
27.66
FCF yield (avg)%
11.90
11.77
12.12
11.97
10.28
10.78
12.89
14.54
13.13
14.42
13.41
13.13
12.04
57
16.81
FCF margin%
11.18
11.52
12.84
13.03
15.90
17.48
18.53
20.15
20.27
22.99
25.33
20.15
16.69
74
1.653
FCF / Net incomex
1.396
1.373
1.581
1.790
1.688
1.704
1.671
1.903
2.186
2.162
0.103
1.903
1.696
11
28.66
ROIC%
18.78
20.06
20.47
18.14
15.44
17.24
15.90
15.95
14.92
15.18
15.76
15.90
16.59
70
21.24
Return on equity%
21.11
20.80
17.97
15.18
17.94
20.09
17.61
15.53
12.64
9.98
6.13
15.53
17.78
65
6.19
Return on assets%
27.05
24.97
22.67
23.03
23.96
24.53
26.15
28.23
28.43
30.94
6.88
28.23
25.56
94
0.36
EPS¥
0.47
0.40
0.38
0.38
0.37
0.40
0.34
0.35
0.36
0.32
0.37
(2.78%)
(3.94%)
—
21.70
EPS growth%
7.62
7.84
9.32
7.91
9.75
9.11
10.80
9.51
7.27
6.65
20.17
9.11
8.51
63
0.56
Bookvalue per sh¥
0.09
0.10
0.11
0.11
0.10
0.09
0.10
0.10
0.09
0.09
0.24
(2.78%)
(1.30%)
—
0.55
FCF per share¥
0.53
0.57
0.52
0.48
0.51
0.55
0.56
0.53
0.60
0.68
0.34
6.05%
2.00%
—
0.63
Dividend per sh¥
0.34
0.33
0.34
0.36
0.34
0.34
0.38
0.41
0.44
0.49
0.74
7.56%
4.66%
—
24.50
Div yield (avg)%
2.96
4.66
4.27
5.80
5.07
7.90
6.43
4.08
1.79
3.41
5.35
4.08
4.47
58
13.19
Payout ratio%
13.10
10.68
7.91
6.06
7.93
8.81
10.90
8.51
8.24
7.81
19.61
8.51
8.37
19
1.941
Shares (diluted)B
2.963
3.269
3.496
3.490
3.528
3.446
3.513
3.620
3.389
3.491
1.943
(0.21%)
2.78%
82
24.01
Buyback yield%
33.49
32.73
34.18
35.16
34.81
34.70
37.04
36.53
38.05
36.93
23.21
36.93
34.99
29
0.244
D/E ratiox
0.622
0.687
0.669
0.593
0.616
0.629
0.577
0.512
0.451
0.489
1.337
0.512
0.605
25
0.494
Enterprise value¥B
2.199
2.508
2.503
2.332
2.415
2.285
2.409
2.673
2.745
2.701
0.826
2.27%
3.40%
85
1.385
LT debt¥B
2.528
2.547
2.814
3.025
2.987
2.993
2.912
3.193
3.088
3.355
1.797
2.35%
2.08%
60
Revenue
¥1.738B
2.24%
1.00×
Cost of revenue
¥1.198B
2.16%
0.99×
Operating expenses
¥169.7M
2.63%
1.04×
Goodwill & intangibles
16.75%