2.535
Revenue¥B
2.246
2.373
2.546
2.774
2.911
3.080
3.284
3.544
3.846
4.085
2.598
7.01%
6.95%
20
8.13
Revenue growth%
22.69
22.64
23.53
20.53
21.89
23.32
26.29
25.74
26.95
24.59
2.06
25.74
23.42
60
28.32
Gross margin%
28.08
28.15
29.36
26.62
23.95
24.08
26.18
26.57
23.99
25.54
25.22
25.54
26.37
24
25.88
Operating margin%
16.65
19.05
17.10
18.37
17.68
19.86
20.44
22.73
21.83
20.54
24.63
20.54
19.45
12
18.83
Net margin%
11.18
8.83
10.23
10.29
10.77
12.19
12.24
13.23
13.80
11.08
28.01
12.24
11.13
93
25.32
P/E ratio (avg)x
7.468
6.790
6.115
5.596
5.248
5.795
5.509
6.056
6.252
5.847
28.96
5.847
5.951
90
24.70
EV/EBITx
40.02
46.61
49.52
53.54
56.25
61.24
72.73
72.00
87.23
97.58
26.32
72.73
58.75
67
20.30
FCF yield (avg)%
29.67
27.42
28.23
28.02
28.65
28.96
30.94
33.93
33.70
35.99
13.68
33.70
29.31
82
5.47
FCF margin%
21.95
24.69
24.20
23.25
24.81
27.21
26.73
27.81
26.52
24.76
29.86
26.73
24.79
83
1.082
FCF / Net incomex
1.144
1.218
1.107
1.120
1.067
1.146
1.162
1.305
1.263
1.212
1.553
1.212
1.154
73
29.86
ROIC%
16.98
18.04
16.68
16.49
13.67
11.74
14.18
15.31
17.46
16.18
13.29
15.31
16.33
37
13.26
Return on equity%
7.82
5.81
5.13
7.80
7.03
6.12
5.85
6.95
5.64
3.33
29.68
5.85
5.99
93
15.84
Return on assets%
10.50
8.99
8.95
10.01
8.68
7.51
8.59
8.78
10.20
12.96
25.90
8.78
8.97
32
0.26
EPS¥
0.24
0.25
0.23
0.24
0.23
0.22
0.22
0.20
0.22
0.19
0.28
(3.91%)
(2.23%)
—
28.30
EPS growth%
23.91
24.17
21.27
23.75
22.22
25.22
28.15
28.98
26.61
29.12
28.86
28.15
24.70
66
0.45
Bookvalue per sh¥
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.06
0.06
0.05
0.15
(1.94%)
(2.95%)
—
0.32
FCF per share¥
0.33
0.33
0.36
0.34
0.39
0.38
0.40
0.42
0.46
0.52
0.48
6.02%
5.81%
—
0.14
Dividend per sh¥
0.35
0.34
0.30
0.27
0.29
0.29
0.32
0.30
0.27
0.24
0.23
(3.86%)
(4.01%)
—
29.29
Div yield (avg)%
13.90
11.47
13.89
13.18
15.16
15.43
16.34
17.32
15.51
14.21
20.49
15.51
14.69
75
25.22
Payout ratio%
28.29
26.08
25.52
25.08
25.97
22.98
24.10
21.62
21.51
19.41
29.57
21.62
24.59
30
7.028
Shares (diluted)B
11.47
12.56
13.56
14.16
14.40
14.47
14.48
14.57
14.72
14.42
6.752
0.04%
3.41%
85
28.80
Buyback yield%
20.24
21.69
22.35
20.25
19.42
20.75
21.05
21.54
24.00
22.19
9.87
21.54
21.29
65
1.009
D/E ratiox
1.512
1.667
1.751
1.701
1.867
1.922
1.851
1.920
1.853
1.873
1.384
1.873
1.852
61
1.810
Enterprise value¥B
2.673
2.404
2.512
2.255
1.937
1.953
1.920
1.982
2.109
1.929
3.643
(0.08%)
(3.56%)
43
3.231
LT debt¥B
5.135
5.025
5.092
5.546
5.723
5.649
5.517
5.954
6.001
6.572
0.179
2.81%
1.88%
67
Revenue
¥4.085B
6.95%
1.00×
Cost of revenue
¥2.500B
7.44%
1.05×
Operating expenses
¥430.4M
5.39%
0.86×
Goodwill & intangibles
17.13%