0.190
Revenue¥B
1.209
1.195
1.227
1.214
1.205
1.190
1.204
1.228
1.249
1.267
0.209
1.01%
0.65%
68
2.35
Revenue growth%
6.29
5.28
4.88
6.67
8.30
7.35
9.07
9.00
7.19
8.50
23.28
8.50
7.27
71
5.45
Gross margin%
6.88
6.53
6.16
7.10
4.33
3.55
5.72
3.21
2.03
4.51
22.47
3.55
5.11
25
4.79
Operating margin%
15.76
14.66
14.80
13.27
11.30
13.04
11.75
11.71
8.85
6.12
17.80
11.71
12.40
87
29.05
Net margin%
9.43
10.41
7.76
9.08
7.90
10.01
10.53
11.22
13.40
12.92
23.37
11.22
10.21
93
33.46
P/E ratio (avg)x
10.78
12.08
12.84
15.34
17.92
20.36
21.90
25.92
27.07
27.89
9.560
25.92
19.14
34
25.00
EV/EBITx
11.36
10.46
9.351
9.399
7.976
7.307
6.400
5.829
6.218
6.121
30.16
6.218
7.642
29
4.70
FCF yield (avg)%
35.65
36.28
36.62
38.68
37.71
38.30
38.65
38.90
36.21
35.63
13.48
38.30
37.16
52
17.41
FCF margin%
13.40
10.69
9.06
10.01
9.00
7.05
8.04
7.14
9.86
10.22
26.88
8.04
9.46
69
1.172
FCF / Net incomex
1.361
1.387
1.510
1.603
1.482
1.379
1.468
1.451
1.364
1.460
1.103
1.451
1.455
92
21.25
ROIC%
18.39
18.01
17.26
16.76
18.90
18.43
20.43
21.21
19.58
20.08
19.80
20.08
18.67
60
23.44
Return on equity%
19.14
18.82
17.75
15.46
15.42
17.66
19.52
21.76
21.95
23.63
15.58
21.76
18.98
60
15.54
Return on assets%
0.40
0.40
2.02
0.40
0.40
0.40
2.98
5.37
5.41
3.03
12.99
3.03
1.21
66
0.42
EPS¥
0.88
1.06
1.07
1.06
1.13
1.36
1.39
1.42
1.62
1.78
0.46
9.58%
8.24%
—
10.76
EPS growth%
35.01
32.60
29.88
28.57
28.91
29.69
31.19
31.73
33.49
34.18
7.20
31.73
31.46
86
0.34
Bookvalue per sh¥
0.64
0.59
0.56
0.60
0.65
0.66
0.61
0.61
0.62
0.57
0.65
(2.65%)
(1.08%)
—
1.11
FCF per share¥
0.49
0.52
0.51
0.44
0.38
0.41
0.37
0.35
0.30
0.30
0.36
(4.35%)
(5.68%)
—
1.22
Dividend per sh¥
0.23
0.25
0.28
0.31
0.29
0.27
0.26
0.27
0.25
0.29
1.00
(0.14%)
2.57%
—
10.98
Div yield (avg)%
16.73
16.51
17.69
19.16
18.64
19.92
21.25
21.81
18.97
16.32
28.26
19.92
18.81
78
18.19
Payout ratio%
22.21
20.47
21.13
18.41
20.70
20.05
18.26
16.09
17.14
19.74
5.21
18.26
19.89
36
0.404
Shares (diluted)B
0.572
0.684
0.705
0.723
0.732
0.728
0.874
0.937
0.999
1.167
0.426
9.77%
7.86%
82
10.39
Buyback yield%
17.14
19.10
18.11
17.35
16.15
18.25
18.12
18.08
16.09
13.46
10.81
18.08
17.72
60
0.632
D/E ratiox
1.892
1.933
1.914
2.149
2.136
2.389
2.702
2.914
2.918
3.147
0.358
2.914
2.269
71
0.358
Enterprise value¥B
1.218
1.126
1.081
1.198
1.286
1.480
1.429
1.603
1.576
1.644
1.113
5.03%
3.46%
10
0.611
LT debt¥B
1.296
1.241
1.292
1.231
1.298
1.354
1.296
1.536
1.549
1.836
1.182
7.18%
5.31%
91
Revenue
¥1.267B
0.65%
1.00×
Cost of revenue
¥710.5M
0.37%
0.97×
Operating expenses
¥269.4M
0.84%
1.02×
Goodwill & intangibles
12.69%