0.738
Revenue¥B
0.909
0.919
0.956
0.980
1.006
1.023
1.058
1.076
1.119
1.114
0.778
2.07%
2.45%
7
13.85
Revenue growth%
22.21
20.47
22.86
24.63
23.55
25.10
27.08
25.71
27.09
25.53
26.79
25.71
24.86
82
14.61
Gross margin%
18.62
16.06
13.75
16.36
15.81
15.61
13.40
11.07
13.47
13.91
4.65
13.47
14.76
78
9.96
Operating margin%
12.22
15.08
14.36
15.09
17.77
16.65
17.66
20.10
22.61
22.55
25.73
20.10
17.15
34
7.69
Net margin%
8.93
9.26
6.33
4.02
6.37
4.76
6.25
6.31
7.39
5.82
7.58
6.25
6.32
7
33.41
P/E ratio (avg)x
15.50
17.17
17.70
20.98
21.82
25.53
25.70
29.81
32.47
37.53
17.64
29.81
23.67
71
37.30
EV/EBITx
25.31
24.34
27.68
30.35
34.02
33.67
36.53
40.42
44.00
49.06
37.91
40.42
33.84
18
22.77
FCF yield (avg)%
7.24
5.00
7.30
8.32
9.46
6.72
7.83
5.53
5.33
7.43
11.30
6.72
7.27
37
23.71
FCF margin%
29.71
28.57
27.69
25.00
27.87
30.64
31.60
28.86
27.56
25.42
14.53
28.86
28.22
31
0.310
FCF / Net incomex
1.191
1.091
1.149
1.045
0.994
0.926
0.936
1.010
0.980
0.869
1.386
0.936
1.002
50
26.44
ROIC%
21.37
21.67
23.38
22.74
23.97
26.26
24.38
26.65
24.24
24.41
18.43
24.41
24.10
55
24.24
Return on equity%
25.91
25.38
23.32
22.11
19.39
18.11
19.91
19.96
19.33
20.10
6.21
19.91
20.03
28
28.44
Return on assets%
2.14
0.40
1.87
0.40
3.16
1.19
0.40
0.40
0.40
1.48
5.35
0.40
0.80
16
0.48
EPS¥
0.39
0.41
0.36
0.39
0.42
0.39
0.34
0.34
0.35
0.38
0.50
(2.12%)
(1.41%)
—
12.63
EPS growth%
21.79
18.94
17.31
19.85
20.25
20.26
17.53
17.16
16.40
14.68
3.77
17.16
18.24
25
0.48
Bookvalue per sh¥
0.13
0.13
0.14
0.16
0.16
0.17
0.19
0.19
0.18
0.20
0.21
4.20%
5.75%
—
0.34
FCF per share¥
0.71
0.71
0.71
0.75
0.87
0.95
0.96
1.14
1.16
1.12
0.26
5.13%
5.63%
—
0.24
Dividend per sh¥
0.15
0.15
0.16
0.15
0.14
0.14
0.14
0.14
0.15
0.16
0.13
3.06%
1.54%
—
25.01
Div yield (avg)%
17.17
17.91
17.22
19.77
21.07
19.41
17.59
16.69
14.49
15.00
25.72
16.69
17.40
46
12.83
Payout ratio%
11.35
13.33
12.48
13.42
15.81
15.85
15.29
18.24
16.30
16.73
17.69
16.30
15.55
25
1.084
Shares (diluted)B
1.222
1.439
1.689
1.719
1.835
1.970
2.060
2.340
2.607
3.100
1.067
11.06%
9.54%
72
10.52
Buyback yield%
13.70
12.07
9.44
10.39
10.18
8.15
10.72
10.71
7.84
10.60
6.13
10.60
10.50
44
1.695
D/E ratiox
0.407
0.373
0.373
0.400
0.374
0.392
0.404
0.429
0.459
0.442
1.469
0.429
0.402
14
867.5
Enterprise value¥M
543.9
486.1
454.2
458.2
476.0
456.6
508.2
528.5
487.6
434.9
623.2
(1.79%)
(2.58%)
75
626.7
LT debt¥M
212.0
205.0
214.4
196.2
198.3
213.0
207.1
222.6
201.5
213.5
391.9
1.49%
0.71%
67
Revenue
¥1.114B
2.45%
1.00×
Cost of revenue
¥688.8M
2.58%
1.01×
Operating expenses
¥225.2M
2.47%
1.00×
Goodwill & intangibles
16.02%