0.382
Revenue¥B
1.120
1.180
1.236
1.317
1.371
1.452
1.502
1.577
1.682
1.749
0.427
4.99%
4.83%
94
21.80
Revenue growth%
6.95
8.01
8.57
6.05
7.25
8.27
7.42
5.50
4.47
3.84
28.80
5.50
7.10
95
24.85
Gross margin%
13.45
14.53
16.11
16.72
14.33
12.57
10.56
7.67
8.63
7.86
28.35
8.63
13.01
39
14.16
Operating margin%
24.17
25.48
26.15
27.71
29.33
30.56
32.59
30.37
29.41
31.61
11.20
30.56
29.37
8
14.16
Net margin%
24.24
26.08
24.35
23.49
22.75
20.13
20.58
18.58
20.62
19.31
25.85
20.13
21.68
37
26.07
P/E ratio (avg)x
25.71
29.12
29.36
33.90
34.53
35.97
40.42
43.34
46.87
44.37
30.91
43.34
35.25
35
37.95
EV/EBITx
38.82
43.71
42.49
41.03
37.25
39.26
43.99
42.56
47.36
52.12
12.95
43.99
42.52
25
4.93
FCF yield (avg)%
13.94
11.79
8.85
10.88
9.91
9.86
11.14
8.98
8.39
9.32
2.00
9.32
9.89
81
3.22
FCF margin%
14.82
12.21
12.70
15.00
12.50
13.94
11.08
9.38
8.66
9.24
10.88
9.38
12.35
46
0.962
FCF / Net incomex
0.467
0.530
0.604
0.630
0.704
0.752
0.729
0.737
0.723
0.740
1.582
0.737
0.713
29
8.01
ROIC%
23.76
22.56
24.50
24.75
24.99
25.68
24.61
24.93
22.79
25.21
22.97
24.93
24.68
16
24.45
Return on equity%
10.67
9.63
12.48
15.36
12.60
14.29
14.59
14.40
16.71
19.00
9.26
14.59
14.35
35
6.63
Return on assets%
22.52
22.73
24.87
24.06
24.39
25.51
27.76
30.50
30.10
32.72
18.78
30.10
25.19
94
0.09
EPS¥
0.44
0.45
0.48
0.46
0.49
0.46
0.45
0.39
0.38
0.35
0.10
(6.28%)
(1.57%)
—
26.50
EPS growth%
3.09
4.26
1.56
1.91
0.40
2.28
2.10
0.40
2.08
0.40
18.07
2.08
1.99
68
0.46
Bookvalue per sh¥
0.57
0.61
0.67
0.74
0.81
0.90
0.87
0.86
0.96
1.07
0.29
5.62%
6.91%
—
0.36
FCF per share¥
0.40
0.46
0.49
0.57
0.60
0.68
0.75
0.78
0.83
0.99
0.29
10.62%
10.17%
—
0.19
Dividend per sh¥
0.40
0.40
0.47
0.54
0.58
0.60
0.70
0.66
0.74
0.71
0.41
4.34%
5.74%
—
11.04
Div yield (avg)%
24.67
25.23
22.86
22.08
20.90
21.36
22.81
20.07
17.13
15.11
24.66
20.07
21.72
9
6.55
Payout ratio%
2.85
0.40
2.24
3.37
3.25
2.97
5.45
4.59
4.51
3.95
7.65
4.51
3.31
45
1.325
Shares (diluted)B
2.068
2.296
2.368
2.786
3.165
3.270
3.695
3.623
3.817
3.890
1.286
4.21%
6.57%
35
12.55
Buyback yield%
23.52
24.91
25.97
27.42
26.25
27.04
25.81
28.22
27.71
27.91
29.73
27.71
26.64
79
0.212
D/E ratiox
1.183
1.260
1.470
1.523
1.559
1.584
1.755
2.116
2.174
2.347
1.368
2.116
1.571
57
0.732
Enterprise value¥B
1.506
1.545
1.660
1.541
1.357
1.408
1.458
1.399
1.506
1.422
0.291
0.95%
(0.03%)
79
0.375
LT debt¥B
1.160
1.173
1.109
1.214
1.079
1.025
1.015
0.889
0.791
0.819
1.148
(5.37%)
(3.75%)
51
Revenue
¥1.749B
4.83%
1.00×
Cost of revenue
¥1.011B
4.52%
0.97×
Operating expenses
¥185.6M
5.50%
1.07×
Goodwill & intangibles
14.42%