1.392
Revenue¥B
0.800
0.870
0.947
0.992
1.077
1.144
1.203
1.291
1.399
1.496
1.520
6.79%
7.35%
83
4.55
Revenue growth%
11.90
14.57
14.22
16.77
18.26
19.80
20.20
17.51
15.48
13.24
29.40
17.51
16.12
44
17.76
Gross margin%
12.01
11.17
10.94
8.63
9.96
8.60
9.48
7.10
8.16
5.93
3.78
8.16
9.06
77
12.78
Operating margin%
8.37
7.20
6.70
6.27
6.69
7.44
8.78
6.74
9.52
8.07
14.85
8.07
7.32
43
19.49
Net margin%
16.79
15.33
14.82
15.64
16.13
15.79
15.13
12.53
14.61
16.58
25.06
15.13
15.48
86
6.430
P/E ratio (avg)x
37.44
41.22
41.51
42.16
48.66
53.89
49.89
48.34
52.39
55.33
37.26
52.39
48.50
35
6.608
EV/EBITx
25.46
25.09
24.45
26.45
30.99
33.81
34.40
33.77
36.35
40.93
23.07
34.40
32.38
21
4.29
FCF yield (avg)%
24.15
23.44
21.75
24.07
26.53
28.00
25.48
28.12
28.13
28.65
9.60
28.12
26.01
57
2.26
FCF margin%
22.81
21.32
23.00
20.06
21.78
20.02
17.54
20.40
20.42
20.33
29.32
20.33
20.41
48
1.795
FCF / Net incomex
0.772
0.826
0.850
0.805
0.719
0.713
0.780
0.834
0.942
0.868
0.282
0.834
0.816
61
25.73
ROIC%
22.72
24.34
26.14
27.48
30.09
29.81
27.47
27.20
24.92
26.55
29.71
27.20
26.88
75
2.73
Return on equity%
27.81
26.58
27.34
26.21
25.31
26.91
27.35
28.82
31.70
33.84
16.02
28.82
27.35
19
14.33
Return on assets%
6.67
8.06
10.08
11.69
10.37
10.68
8.09
6.30
7.86
10.64
7.65
8.09
9.09
71
0.08
EPS¥
0.27
0.28
0.29
0.30
0.31
0.33
0.36
0.36
0.36
0.36
0.09
3.30%
3.16%
—
20.99
EPS growth%
1.86
2.95
3.17
3.12
2.05
2.78
3.24
5.40
5.40
6.37
9.40
5.40
3.14
27
0.18
Bookvalue per sh¥
0.10
0.09
0.08
0.08
0.08
0.08
0.08
0.07
0.07
0.07
0.11
(2.66%)
(4.95%)
—
0.17
FCF per share¥
0.18
0.19
0.19
0.20
0.21
0.24
0.28
0.29
0.34
0.35
0.04
10.63%
6.47%
—
0.12
Dividend per sh¥
0.13
0.12
0.11
0.10
0.09
0.09
0.09
0.09
0.08
0.07
0.07
(3.28%)
(5.82%)
—
7.57
Div yield (avg)%
29.34
27.10
28.22
30.23
27.81
25.95
27.25
26.94
28.92
26.21
11.62
26.94
27.53
74
25.15
Payout ratio%
10.08
9.81
10.61
12.45
10.21
13.11
13.12
11.16
9.99
11.78
20.84
11.78
10.88
48
1.947
Shares (diluted)B
2.637
2.787
2.691
2.689
2.654
2.460
2.400
2.421
2.769
2.575
1.943
(0.61%)
0.52%
52
20.67
Buyback yield%
0.40
0.40
0.40
1.84
0.66
0.40
1.77
0.40
3.32
4.52
23.46
1.77
0.53
57
1.409
D/E ratiox
0.597
0.560
0.582
0.493
0.419
0.442
0.408
0.412
0.353
0.327
0.626
0.408
0.431
81
1.054
Enterprise value¥B
1.376
1.303
1.444
1.538
1.481
1.651
1.684
1.698
1.936
2.140
0.105
7.64%
3.66%
72
1,230
LT debt¥M
325.0
380.4
384.1
431.7
513.9
551.7
536.4
522.3
564.3
616.5
135.4
3.71%
8.25%
23
Revenue
¥1.496B
7.35%
1.00×
Cost of revenue
¥872.2M
7.36%
1.00×
Operating expenses
¥263.2M
8.08%
1.07×
Goodwill & intangibles
17.63%
Cash and investments
16.44%