0.513
Revenue¥B
0.854
0.888
0.942
0.977
1.049
1.114
1.185
1.278
1.331
1.423
0.540
6.29%
5.90%
49
15.49
Revenue growth%
26.54
24.52
23.59
25.51
25.19
26.37
27.94
26.84
25.03
22.96
21.56
26.37
25.35
20
22.08
Gross margin%
8.64
10.32
9.76
10.02
12.27
13.04
13.20
12.16
13.64
14.52
14.41
13.20
12.22
8
18.36
Operating margin%
8.96
9.99
12.15
11.93
10.31
11.80
12.84
11.65
9.74
12.17
27.60
11.80
11.72
33
26.88
Net margin%
19.29
16.81
15.13
13.98
15.37
13.26
13.46
12.02
11.12
11.87
10.81
12.02
13.72
91
9.739
P/E ratio (avg)x
16.37
15.89
17.23
18.88
21.87
20.92
23.24
24.17
25.50
27.61
13.56
24.17
21.39
76
11.49
EV/EBITx
11.01
11.53
11.68
13.13
13.81
14.75
14.83
17.76
18.14
19.53
24.68
17.76
14.28
33
16.15
FCF yield (avg)%
21.31
21.55
21.98
21.72
20.98
22.79
21.51
18.82
19.76
17.63
28.29
19.76
21.41
74
8.23
FCF margin%
13.12
11.42
9.60
7.31
7.85
5.76
4.31
6.49
5.84
5.04
28.05
5.76
6.90
65
0.186
FCF / Net incomex
0.400
0.411
0.373
0.344
0.332
0.308
0.300
0.309
0.295
0.299
0.362
0.300
0.320
71
14.94
ROIC%
4.88
7.84
5.36
6.40
7.24
9.18
11.83
10.25
9.70
11.20
5.06
10.25
8.51
73
6.04
Return on equity%
4.19
6.69
5.47
2.96
1.00
0.40
0.40
1.17
3.37
2.03
16.63
1.17
2.49
10
8.30
Return on assets%
18.57
18.52
18.76
18.50
16.82
17.46
18.93
20.63
19.50
17.46
4.15
18.93
18.55
24
2.58
EPS¥
2.17
2.05
2.33
2.45
2.27
2.38
2.28
2.47
2.46
2.26
2.81
(0.08%)
0.65%
—
17.44
EPS growth%
6.58
6.72
6.50
7.77
9.28
9.59
7.17
6.49
7.73
9.66
6.32
7.73
7.45
12
0.95
Bookvalue per sh¥
0.87
0.91
0.92
0.97
1.09
1.13
1.09
1.03
1.10
1.21
2.00
2.07%
2.75%
—
0.98
FCF per share¥
1.13
1.16
1.08
1.14
1.09
1.03
0.96
0.84
0.85
0.83
1.96
(5.21%)
(2.96%)
—
2.16
Dividend per sh¥
0.91
0.94
1.07
1.09
1.12
1.10
1.04
1.10
1.26
1.27
2.02
2.54%
2.75%
—
5.04
Div yield (avg)%
14.86
15.30
16.61
13.95
16.06
13.63
15.00
15.17
15.78
13.29
21.21
15.00
15.08
29
4.84
Payout ratio%
20.27
21.81
20.40
21.26
20.93
18.91
18.61
16.15
16.23
18.15
14.09
18.15
19.59
44
163.3
Shares (diluted)M
245.2
249.1
295.3
344.8
404.3
464.2
536.1
623.9
624.3
620.5
154.5
8.94%
9.88%
14
19.15
Buyback yield%
1.46
3.05
1.81
3.28
0.85
0.40
2.31
3.71
6.41
6.15
22.57
3.71
2.68
8
0.805
D/E ratiox
1.164
1.236
1.341
1.303
1.454
1.433
1.565
1.529
1.431
1.498
1.406
1.498
1.432
80
0.157
Enterprise value¥B
0.815
0.856
0.870
0.961
1.040
1.173
1.191
1.248
1.417
1.591
0.405
8.87%
6.74%
19
77.09
LT debt¥M
217.0
206.3
203.5
226.5
243.6
250.9
231.9
255.1
260.2
289.4
977.7
3.50%
3.95%
29
Revenue
¥1.423B
5.90%
1.00×
Cost of revenue
¥720.3M
5.73%
0.98×
Operating expenses
¥307.2M
6.49%
1.06×
Goodwill & intangibles
14.36%