1.053
Revenue¥B
0.906
0.966
1.059
1.112
1.171
1.269
1.364
1.433
1.534
1.626
1.096
6.78%
6.53%
55
4.30
Revenue growth%
16.11
15.31
15.13
17.43
16.61
19.45
19.29
20.52
23.47
20.81
16.55
20.52
18.36
26
12.85
Gross margin%
6.60
8.43
9.13
6.88
4.29
4.61
1.74
0.40
2.89
3.35
14.32
2.89
4.45
61
26.62
Operating margin%
9.12
7.39
8.98
10.60
13.59
10.72
11.48
9.82
7.42
9.13
24.22
9.82
9.47
74
26.67
Net margin%
4.77
4.06
2.79
4.60
7.53
5.00
3.29
5.87
5.01
2.51
9.05
5.00
4.68
56
12.03
P/E ratio (avg)x
23.42
26.53
26.57
29.43
30.98
35.08
33.32
33.46
32.01
32.51
24.33
33.32
31.50
94
16.80
EV/EBITx
24.33
26.32
27.73
29.38
28.88
29.63
30.10
35.44
36.52
38.94
36.28
35.44
29.50
56
22.99
FCF yield (avg)%
20.13
17.48
19.95
18.79
18.01
16.46
13.70
15.94
16.66
14.82
17.48
15.94
17.07
73
15.14
FCF margin%
22.35
23.43
23.19
23.11
20.47
22.88
25.76
25.01
24.33
24.31
25.44
24.33
23.31
40
0.240
FCF / Net incomex
1.148
0.995
1.048
1.092
1.032
0.935
0.886
0.806
0.710
0.764
0.352
0.806
0.965
18
7.83
ROIC%
9.82
10.59
10.42
12.15
10.05
10.00
10.86
13.81
16.70
15.84
28.16
13.81
10.72
21
24.15
Return on equity%
14.48
15.20
15.53
14.62
17.58
16.52
14.87
14.58
12.14
9.59
21.06
14.58
14.75
16
12.11
Return on assets%
19.76
21.91
20.32
19.02
16.57
16.59
16.29
14.40
15.21
14.74
4.62
15.21
16.58
22
0.54
EPS¥
0.24
0.27
0.28
0.32
0.32
0.34
0.38
0.39
0.45
0.47
0.59
8.30%
7.23%
—
3.93
EPS growth%
27.51
28.98
26.21
23.63
23.44
23.26
24.75
25.91
28.68
26.70
9.87
25.91
26.06
48
0.46
Bookvalue per sh¥
0.74
0.73
0.72
0.81
0.83
0.92
1.01
1.04
1.25
1.22
0.28
8.16%
5.02%
—
0.33
FCF per share¥
0.16
0.15
0.15
0.15
0.16
0.16
0.18
0.19
0.19
0.20
0.21
3.70%
1.06%
—
0.69
Dividend per sh¥
0.31
0.28
0.26
0.26
0.26
0.26
0.26
0.23
0.22
0.20
0.39
(5.23%)
(3.83%)
—
10.50
Div yield (avg)%
11.93
12.45
10.78
10.84
13.08
14.13
14.89
16.38
17.37
14.79
8.09
14.89
13.60
59
25.97
Payout ratio%
22.84
21.73
23.99
22.85
24.61
23.49
23.67
24.62
23.57
20.61
23.79
23.57
23.53
59
0.664
Shares (diluted)B
1.177
1.281
1.376
1.340
1.520
1.761
1.722
1.695
1.693
2.027
0.676
5.92%
6.81%
86
21.88
Buyback yield%
33.60
35.80
34.89
35.29
33.95
34.16
35.50
36.79
36.45
36.09
26.11
36.09
35.40
80
0.542
D/E ratiox
1.586
1.542
1.396
1.538
1.519
1.394
1.305
1.379
1.393
1.362
1.395
1.379
1.395
20
706.1
Enterprise value¥M
479.8
514.3
553.6
549.2
538.1
533.4
534.0
569.5
559.9
639.3
494.0
3.51%
2.80%
84
0.267
LT debt¥B
0.616
0.682
0.704
0.671
0.626
0.620
0.637
0.605
0.635
0.659
1.377
1.04%
0.80%
39
Revenue
¥1.626B
6.53%
1.00×
Cost of revenue
¥860.7M
6.79%
1.02×
Operating expenses
¥342.5M
6.09%
0.96×
Goodwill & intangibles
15.92%