1.537
Revenue¥B
0.828
0.876
0.934
0.998
1.054
1.127
1.187
1.273
1.377
1.488
1.605
7.13%
6.46%
68
28.69
Revenue growth%
26.98
28.27
26.84
29.13
27.08
29.63
32.56
31.25
30.85
33.27
10.26
31.25
29.38
12
7.46
Gross margin%
29.50
31.02
32.81
32.95
30.48
28.64
31.46
29.55
32.05
32.32
21.30
31.46
31.24
36
23.61
Operating margin%
16.43
18.41
18.84
17.06
14.18
11.21
11.36
9.32
9.70
11.38
27.92
11.21
12.78
7
2.76
Net margin%
8.96
10.50
10.65
11.05
10.85
9.57
6.62
5.48
4.17
6.17
12.02
6.17
9.27
14
7.936
P/E ratio (avg)x
15.21
14.16
15.43
14.06
12.78
12.94
13.61
13.79
12.40
13.71
6.925
13.61
13.75
71
28.18
EV/EBITx
43.02
45.19
45.71
45.78
54.00
53.17
60.21
73.12
79.28
95.42
26.49
73.12
53.59
87
15.03
FCF yield (avg)%
7.81
10.53
10.49
10.50
8.83
10.03
8.81
9.46
9.38
10.78
19.46
9.46
9.74
38
7.56
FCF margin%
2.79
5.72
2.83
2.53
2.72
0.40
0.89
1.91
1.98
3.41
5.37
1.91
2.63
46
1.708
FCF / Net incomex
0.494
0.498
0.546
0.520
0.492
0.468
0.409
0.424
0.408
0.416
0.473
0.416
0.480
88
10.81
ROIC%
20.13
18.56
17.67
16.30
18.58
15.72
13.89
14.52
14.27
14.61
13.93
14.52
16.01
21
2.34
Return on equity%
25.73
25.95
24.39
24.59
23.64
21.51
19.74
18.66
17.05
14.99
14.64
18.66
22.58
59
13.48
Return on assets%
10.44
10.87
12.61
12.60
13.61
13.05
11.35
10.74
11.05
11.11
9.16
11.11
11.23
19
1.65
EPS¥
2.30
2.48
2.74
2.98
3.00
3.55
4.23
4.14
4.13
4.84
1.82
10.05%
8.71%
—
16.88
EPS growth%
0.63
0.40
0.72
0.40
1.79
1.24
0.40
2.20
2.46
0.60
5.24
1.24
0.68
31
1.53
Bookvalue per sh¥
1.69
1.88
2.18
2.20
2.21
2.24
2.36
2.44
2.84
2.99
0.87
6.23%
6.36%
—
1.31
FCF per share¥
0.52
0.55
0.60
0.56
0.55
0.56
0.62
0.67
0.59
0.62
0.60
2.40%
1.66%
—
0.57
Dividend per sh¥
1.04
0.93
0.98
0.99
1.01
0.99
0.89
0.91
0.88
0.81
0.96
(4.27%)
(2.85%)
—
5.91
Div yield (avg)%
9.61
11.45
13.26
11.53
12.94
11.61
9.32
8.45
10.84
11.14
3.39
10.84
11.30
30
3.84
Payout ratio%
24.71
22.57
23.96
22.90
20.62
22.18
22.83
24.83
24.83
23.78
21.56
23.78
23.34
52
0.813
Shares (diluted)B
0.859
0.975
0.930
0.973
1.109
1.219
1.231
1.169
1.068
1.205
0.777
1.66%
4.61%
92
27.56
Buyback yield%
10.12
9.69
12.14
14.01
11.65
13.38
12.93
10.82
9.31
8.50
14.22
10.82
11.23
63
0.530
D/E ratiox
1.472
1.383
1.413
1.512
1.544
1.730
1.755
1.681
1.707
1.857
0.440
1.730
1.612
57
0.801
Enterprise value¥B
1.729
1.631
1.826
2.073
2.110
2.389
2.508
2.475
2.838
3.046
0.709
7.62%
5.49%
87
0.663
LT debt¥B
0.138
0.147
0.160
0.173
0.198
0.200
0.210
0.196
0.185
0.189
1.380
(0.99%)
2.27%
12
Revenue
¥1.488B
6.46%
1.00×
Cost of revenue
¥651.2M
6.26%
0.98×
Operating expenses
¥347.0M
6.93%
1.05×
Goodwill & intangibles
18.10%