0.273
Revenue¥B
0.826
0.895
0.975
1.062
1.151
1.252
1.372
1.458
1.554
1.650
0.285
7.47%
7.81%
76
28.84
Revenue growth%
2.34
3.36
2.12
0.72
3.64
0.77
0.40
0.40
2.07
0.40
25.76
0.40
1.42
20
25.58
Gross margin%
19.89
18.23
19.37
17.97
18.74
19.06
17.86
15.49
12.82
10.34
17.41
15.49
18.10
28
5.90
Operating margin%
27.53
30.29
27.83
29.75
26.87
25.40
25.14
25.86
28.45
30.68
19.80
25.86
27.68
35
29.36
Net margin%
15.65
15.52
18.30
20.78
22.67
25.03
25.09
25.53
23.23
22.47
22.77
25.03
22.57
61
22.83
P/E ratio (avg)x
8.030
8.145
7.712
7.187
7.106
7.934
8.018
8.744
8.320
9.166
16.62
8.320
8.024
80
32.21
EV/EBITx
12.40
12.71
13.79
14.61
15.58
16.61
15.75
17.29
15.82
15.65
19.16
15.82
15.62
58
27.66
FCF yield (avg)%
27.62
29.60
32.34
32.70
31.10
28.21
27.23
26.44
26.53
25.71
11.65
26.53
27.91
53
26.98
FCF margin%
15.50
15.02
13.99
15.30
15.47
18.14
19.26
16.68
14.02
13.47
25.95
16.68
15.38
83
1.225
FCF / Net incomex
1.041
1.042
1.113
1.154
1.185
1.043
0.916
0.866
0.841
0.895
0.568
0.895
1.042
56
26.99
ROIC%
24.36
23.82
25.58
26.59
28.15
26.15
23.98
21.95
19.55
19.45
4.25
21.95
24.17
14
4.37
Return on equity%
15.05
13.85
16.37
14.74
16.67
14.95
12.70
15.68
14.45
12.75
20.30
14.45
14.84
57
18.91
Return on assets%
0.40
0.40
1.83
4.10
5.44
6.08
8.52
6.96
6.59
7.97
6.39
6.96
5.76
79
0.49
EPS¥
0.46
0.48
0.45
0.46
0.44
0.41
0.41
0.45
0.49
0.50
0.51
2.52%
(0.15%)
—
17.25
EPS growth%
34.64
36.14
36.27
34.77
35.74
34.58
35.41
37.32
35.50
35.70
7.65
35.50
35.60
31
1.58
Bookvalue per sh¥
1.15
1.12
1.16
1.09
1.06
1.12
1.11
1.10
1.25
1.30
0.41
4.20%
1.53%
—
0.97
FCF per share¥
0.70
0.65
0.71
0.68
0.71
0.76
0.76
0.78
0.82
0.73
0.94
0.78%
1.42%
—
1.06
Dividend per sh¥
0.29
0.26
0.27
0.23
0.20
0.22
0.20
0.18
0.18
0.16
1.69
(4.25%)
(5.74%)
—
7.36
Div yield (avg)%
19.92
20.70
22.03
22.91
23.17
21.69
22.99
25.43
24.71
27.39
28.71
24.71
22.95
81
6.73
Payout ratio%
22.44
20.81
18.74
15.75
17.10
15.84
13.30
15.64
13.52
13.58
4.72
13.58
15.79
6
1.167
Shares (diluted)B
1.637
1.845
2.100
2.098
2.374
2.404
2.246
2.545
2.513
2.877
1.169
3.92%
6.24%
61
11.34
Buyback yield%
18.08
17.83
19.00
20.83
22.53
22.66
22.74
25.70
24.22
24.02
4.55
24.02
22.60
51
0.814
D/E ratiox
1.108
1.127
1.068
0.957
0.870
0.960
0.944
1.007
0.916
0.892
0.301
0.944
0.959
20
1,404
Enterprise value¥M
369.9
365.1
359.1
354.5
356.5
356.6
379.9
358.0
390.9
391.5
661.6
1.89%
1.32%
92
1.375
LT debt¥B
0.743
0.807
0.891
0.899
0.925
0.956
1.057
1.152
1.151
1.138
0.551
4.22%
5.03%
89
Revenue
¥1.650B
7.81%
1.00×
Cost of revenue
¥1.130B
8.17%
1.03×
Operating expenses
¥176.8M
6.73%
0.90×
Goodwill & intangibles
18.45%