3.752
Revenue¥B
4.576
4.545
4.598
4.640
4.615
4.601
4.609
4.774
4.907
4.896
4.156
1.19%
0.75%
14
12.17
Revenue growth%
33.02
32.23
30.15
30.12
28.76
28.19
25.59
23.37
23.28
23.25
25.88
23.37
28.47
65
17.52
Gross margin%
29.23
30.96
33.81
31.54
28.63
27.84
26.27
24.92
27.23
28.90
2.66
27.23
28.77
82
27.52
Operating margin%
26.66
29.60
30.25
31.16
30.49
30.37
27.50
29.11
27.26
28.21
3.56
28.21
29.35
83
25.56
Net margin%
11.42
12.91
12.15
9.43
8.00
9.28
11.39
11.03
13.39
11.50
12.54
11.39
11.40
7
26.27
P/E ratio (avg)x
6.329
6.524
6.929
6.163
5.285
5.646
5.176
5.527
5.296
5.387
21.84
5.387
5.586
82
25.82
EV/EBITx
11.26
11.12
11.35
12.64
12.53
14.37
14.36
16.41
15.59
16.05
17.66
15.59
13.50
52
16.10
FCF yield (avg)%
0.81
0.40
3.33
4.90
7.28
9.66
11.10
11.41
10.46
12.55
8.50
11.10
8.47
95
14.14
FCF margin%
2.18
2.95
5.52
7.86
6.81
4.85
2.51
4.27
6.38
3.83
15.31
4.27
4.56
52
1.041
FCF / Net incomex
1.574
1.612
1.776
1.911
2.138
2.197
2.404
2.604
2.325
2.591
0.107
2.404
2.167
18
19.06
ROIC%
26.18
24.10
22.59
23.47
23.87
25.68
28.06
28.24
26.72
28.27
10.50
28.06
25.93
63
21.99
Return on equity%
16.36
14.87
16.09
17.17
19.78
20.93
18.95
17.57
19.36
16.95
5.93
18.95
17.37
10
11.62
Return on assets%
23.34
25.79
24.97
26.59
28.71
26.30
24.87
22.29
23.25
21.04
18.44
23.25
24.92
64
0.05
EPS¥
0.18
0.20
0.21
0.25
0.28
0.32
0.37
0.42
0.50
0.57
0.06
15.56%
12.14%
—
24.56
EPS growth%
16.43
19.13
18.80
16.64
18.98
19.48
18.45
19.07
21.13
19.11
13.70
19.11
19.02
15
0.03
Bookvalue per sh¥
0.21
0.24
0.26
0.29
0.32
0.37
0.36
0.37
0.37
0.41
0.08
4.94%
7.19%
—
0.05
FCF per share¥
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.62%
(1.82%)
—
0.18
Dividend per sh¥
0.19
0.18
0.17
0.17
0.17
0.17
0.17
0.17
0.18
0.17
0.10
(0.99%)
(1.41%)
—
27.17
Div yield (avg)%
32.54
33.45
30.93
31.40
34.22
32.68
35.49
36.06
37.83
40.20
24.94
36.06
33.84
76
11.10
Payout ratio%
24.14
26.44
24.71
25.77
25.08
26.89
25.55
26.07
28.80
31.73
8.69
26.89
25.92
53
18.01
Shares (diluted)B
15.35
13.56
14.15
15.18
16.95
15.64
16.80
15.48
13.87
12.57
17.91
(5.79%)
(2.87%)
17
20.81
Buyback yield%
25.83
25.43
25.24
24.65
23.01
24.12
22.76
20.33
21.14
20.34
3.40
21.14
23.57
76
0.392
D/E ratiox
0.658
0.620
0.669
0.626
0.667
0.718
0.630
0.682
0.628
0.600
0.835
0.630
0.644
94
0.274
Enterprise value¥B
4.324
4.434
5.019
4.944
4.534
5.056
5.630
5.150
5.525
5.234
1.418
2.91%
2.51%
90
3.160
LT debt¥B
3.392
3.501
3.171
2.869
2.944
2.772
2.933
3.073
3.132
2.827
0.546
(0.81%)
(2.77%)
65
Revenue
¥4.896B
0.75%
1.00×
Cost of revenue
¥2.796B
0.67%
0.99×
Operating expenses
¥1.110B
0.58%
0.98×
Goodwill & intangibles
19.00%