0.749
Revenue¥B
0.507
0.552
0.605
0.653
0.715
0.765
0.826
0.897
0.988
1.057
0.773
8.12%
8.65%
30
28.31
Revenue growth%
2.33
0.40
0.40
0.40
2.24
1.24
1.20
3.39
6.21
4.31
5.14
3.39
1.74
62
19.74
Gross margin%
3.44
0.86
0.40
1.89
0.40
1.18
4.09
6.57
4.36
5.71
9.77
4.36
2.66
91
10.61
Operating margin%
12.34
11.71
11.07
10.92
13.83
13.70
11.84
12.46
11.50
11.76
8.17
11.84
11.80
60
23.50
Net margin%
16.60
18.25
18.48
18.46
15.75
14.45
13.94
15.97
14.26
15.32
19.06
14.45
15.86
12
22.73
P/E ratio (avg)x
28.65
27.73
30.36
33.88
37.75
36.68
39.27
36.28
35.27
38.49
35.76
36.68
35.78
84
6.549
EV/EBITx
35.04
36.70
40.59
35.22
37.34
33.10
29.85
30.29
32.11
31.21
31.77
31.21
34.07
46
16.82
FCF yield (avg)%
16.35
17.23
18.22
19.29
18.59
17.10
19.76
21.42
19.13
20.85
18.83
19.76
18.86
12
27.40
FCF margin%
29.77
32.10
33.58
34.36
32.60
31.03
29.44
27.03
28.81
31.51
12.87
29.44
31.27
69
0.896
FCF / Net incomex
0.410
0.408
0.438
0.480
0.465
0.468
0.464
0.426
0.417
0.468
0.577
0.464
0.451
39
13.11
ROIC%
0.40
1.25
0.81
0.40
0.95
3.58
4.19
5.61
6.11
3.83
21.62
4.19
2.41
79
26.86
Return on equity%
5.89
6.71
8.31
10.33
12.36
10.06
7.86
6.21
8.22
9.47
20.76
8.22
8.26
49
7.01
Return on assets%
6.30
5.16
2.55
3.35
3.97
2.98
1.47
3.69
5.21
3.09
23.19
3.09
3.52
82
7.81
EPS¥
10.45
10.05
9.30
9.54
11.03
10.48
9.83
10.81
11.58
12.52
8.45
2.56%
1.25%
—
14.22
EPS growth%
20.25
22.46
23.70
20.96
23.07
24.59
23.43
22.21
21.76
20.33
6.61
22.21
22.33
22
8.25
Bookvalue per sh¥
2.03
1.87
1.96
1.72
1.54
1.41
1.35
1.37
1.44
1.27
1.76
(3.72%)
(4.68%)
—
5.60
FCF per share¥
6.16
6.80
6.45
7.24
6.77
6.93
7.10
7.24
7.73
7.85
3.60
3.01%
1.54%
—
4.23
Dividend per sh¥
7.14
7.23
7.07
6.46
6.65
6.20
5.67
5.41
5.69
6.12
6.51
(1.65%)
(2.19%)
—
22.18
Div yield (avg)%
14.55
16.85
17.13
16.10
15.45
14.82
15.15
16.99
14.08
11.41
13.10
14.82
15.30
57
21.81
Payout ratio%
9.82
11.14
8.50
8.59
8.92
5.95
6.69
9.01
7.41
4.96
10.50
6.69
8.55
75
96.57
Shares (diluted)M
72.44
70.85
61.38
61.31
57.43
58.05
53.53
56.80
55.41
48.86
94.91
(3.18%)
(3.11%)
29
24.31
Buyback yield%
11.46
11.76
12.44
9.49
8.61
10.99
8.35
9.37
8.00
7.52
24.27
8.35
9.43
14
0.197
D/E ratiox
0.601
0.596
0.647
0.650
0.609
0.531
0.532
0.555
0.534
0.498
1.542
0.532
0.575
91
736.9
Enterprise value¥M
692.7
697.5
626.2
610.6
645.9
581.7
626.9
622.4
668.9
699.9
156.8
1.62%
(0.13%)
55
597.4
LT debt¥M
334.7
373.0
425.8
413.0
401.7
399.0
366.0
418.0
401.0
364.1
760.4
(1.95%)
1.22%
39
Revenue
¥1.057B
8.65%
1.00×
Cost of revenue
¥535.6M
8.45%
0.98×
Operating expenses
¥143.3M
9.06%
1.04×
Goodwill & intangibles
18.48%