1.163
Revenue¥B
1.312
1.318
1.324
1.362
1.408
1.432
1.493
1.542
1.554
1.585
1.223
2.40%
2.05%
85
28.39
Revenue growth%
4.22
3.29
1.16
1.13
0.40
0.40
1.11
1.12
0.40
0.53
22.08
0.53
1.11
8
9.53
Gross margin%
11.52
13.60
15.23
16.39
19.28
19.91
22.82
23.43
22.25
22.96
19.19
22.82
19.59
11
6.76
Operating margin%
15.31
12.55
13.10
11.52
11.04
10.03
9.80
9.89
7.86
6.81
18.15
9.80
10.53
75
3.72
Net margin%
18.03
19.25
17.31
18.18
17.61
16.82
13.93
16.73
16.04
15.84
8.67
16.04
17.06
38
6.572
P/E ratio (avg)x
17.07
17.68
17.65
19.57
20.63
17.97
16.50
16.38
16.33
14.92
11.46
16.38
17.36
79
31.79
EV/EBITx
20.21
22.47
23.63
25.24
23.77
21.62
23.86
22.41
21.40
21.75
10.84
21.75
22.44
59
20.01
FCF yield (avg)%
25.65
23.88
21.72
24.04
21.46
20.36
19.23
21.19
21.84
20.97
27.80
20.97
21.59
39
26.94
FCF margin%
7.96
9.33
10.76
13.04
14.75
15.44
16.02
13.22
12.22
11.37
15.99
13.22
12.63
64
0.843
FCF / Net incomex
2.913
3.244
3.191
3.645
4.073
4.407
4.591
5.233
6.183
6.095
0.284
5.233
4.240
74
20.80
ROIC%
22.19
20.86
19.28
16.37
14.81
17.44
16.70
15.91
17.11
19.83
6.62
17.11
17.28
55
29.41
Return on equity%
24.11
25.44
28.14
30.64
30.88
31.93
34.58
31.72
29.58
26.65
19.17
31.72
30.11
38
3.79
Return on assets%
8.90
9.04
7.47
4.48
6.00
6.86
6.55
4.60
5.62
7.79
19.42
6.55
6.70
72
0.49
EPS¥
0.62
0.60
0.61
0.65
0.67
0.71
0.80
0.94
0.98
0.96
0.51
7.54%
5.29%
—
7.95
EPS growth%
27.68
27.35
25.12
27.26
29.13
30.16
27.30
26.43
25.63
27.19
3.88
27.19
27.28
76
0.17
Bookvalue per sh¥
0.32
0.35
0.41
0.44
0.51
0.59
0.59
0.58
0.69
0.81
0.89
9.61%
11.22%
—
0.68
FCF per share¥
1.11
1.05
1.06
0.96
0.94
0.88
0.91
0.96
0.98
0.92
0.81
(0.39%)
(1.44%)
—
0.66
Dividend per sh¥
0.46
0.51
0.49
0.48
0.50
0.56
0.59
0.58
0.65
0.67
0.38
6.01%
3.86%
—
6.36
Div yield (avg)%
24.83
24.22
23.87
22.37
25.25
26.50
28.21
28.40
26.27
27.77
13.14
27.77
25.76
5
22.02
Payout ratio%
17.60
18.58
16.34
13.44
12.49
11.48
10.43
8.43
8.56
6.90
22.33
8.56
11.99
68
1.222
Shares (diluted)B
1.399
1.514
1.465
1.375
1.273
1.354
1.341
1.369
1.397
1.563
1.185
4.19%
0.25%
90
26.82
Buyback yield%
33.95
33.89
31.00
31.87
33.97
35.36
34.25
31.52
33.02
31.51
23.39
33.02
33.46
24
0.657
D/E ratiox
1.278
1.399
1.390
1.539
1.796
1.784
1.724
2.011
1.938
1.808
0.223
1.808
1.754
60
0.208
Enterprise value¥B
0.159
0.152
0.156
0.150
0.169
0.165
0.159
0.179
0.176
0.163
1.601
(0.70%)
0.04%
88
1.679
LT debt¥B
2.073
2.456
2.736
3.077
3.364
3.644
3.906
4.251
5.047
5.148
1.171
8.88%
10.17%
22
Revenue
¥1.585B
2.05%
1.00×
Cost of revenue
¥1.110B
2.05%
1.00×
Operating expenses
¥233.6M
3.34%
1.13×
Goodwill & intangibles
18.40%