0.377
Revenue¥B
1.022
1.083
1.163
1.225
1.313
1.389
1.488
1.530
1.630
1.708
0.417
5.40%
5.67%
65
24.11
Revenue growth%
2.91
0.40
0.40
0.40
3.24
4.66
5.08
2.67
3.29
4.45
9.66
4.45
3.08
28
14.13
Gross margin%
11.10
8.95
8.75
10.75
12.89
11.08
12.67
10.22
7.88
9.75
28.14
10.22
10.49
48
12.98
Operating margin%
2.49
2.07
1.60
1.74
2.01
3.07
0.84
0.40
2.86
4.44
8.97
2.86
2.04
13
16.58
Net margin%
1.28
1.44
0.40
0.40
0.40
0.74
1.32
0.40
0.40
0.40
16.67
0.40
0.40
90
32.81
P/E ratio (avg)x
21.67
23.01
23.39
23.81
25.67
29.27
33.14
35.76
41.15
46.22
35.96
35.76
27.47
21
19.86
EV/EBITx
8.583
7.552
7.867
8.127
8.335
7.324
7.276
6.957
6.111
5.976
19.29
6.957
7.438
20
20.60
FCF yield (avg)%
7.72
5.68
3.26
3.01
5.95
5.53
2.56
2.44
1.52
0.40
28.87
2.44
3.13
82
8.96
FCF margin%
27.61
26.91
24.91
26.42
27.14
26.31
24.10
23.59
22.75
25.68
11.17
24.10
26.00
14
0.730
FCF / Net incomex
1.503
1.406
1.308
1.426
1.460
1.479
1.376
1.585
1.464
1.611
1.387
1.479
1.462
9
12.05
ROIC%
19.10
17.34
17.35
20.08
22.61
25.20
23.56
23.27
24.11
24.37
5.95
24.11
22.94
19
6.25
Return on equity%
28.58
28.05
30.07
30.78
30.87
30.32
30.78
32.38
31.80
30.65
23.35
30.78
30.71
90
25.23
Return on assets%
20.21
18.77
19.51
21.50
21.04
22.89
20.21
19.78
20.60
18.83
21.31
20.21
20.21
47
0.20
EPS¥
0.11
0.11
0.12
0.12
0.13
0.13
0.15
0.15
0.15
0.14
0.21
1.47%
2.63%
—
20.71
EPS growth%
14.95
16.91
19.48
21.36
19.50
19.75
21.14
23.49
20.84
20.43
26.38
20.84
20.09
46
0.16
Bookvalue per sh¥
0.18
0.21
0.21
0.23
0.28
0.33
0.33
0.37
0.41
0.41
0.11
8.03%
9.75%
—
0.14
FCF per share¥
0.19
0.19
0.19
0.20
0.23
0.23
0.23
0.27
0.29
0.31
0.06
6.17%
6.34%
—
0.07
Dividend per sh¥
0.12
0.11
0.11
0.11
0.12
0.11
0.10
0.11
0.10
0.10
0.07
(2.47%)
(1.23%)
—
15.03
Div yield (avg)%
17.32
18.90
17.46
15.83
15.66
17.47
20.30
18.51
15.89
15.34
11.22
17.47
17.39
13
11.16
Payout ratio%
11.08
12.70
14.26
16.47
18.61
19.53
18.08
15.76
16.55
19.36
11.30
18.08
16.51
29
2.401
Shares (diluted)B
2.938
2.999
3.060
2.978
3.052
3.368
3.039
3.199
3.246
3.344
2.491
1.85%
0.48%
64
5.10
Buyback yield%
12.44
13.51
11.24
9.54
11.19
9.37
7.00
7.79
6.48
9.05
5.19
7.79
9.46
77
0.998
D/E ratiox
1.885
1.859
2.236
2.371
2.743
3.300
3.317
3.274
3.875
4.566
1.150
3.317
3.008
20
846.1
Enterprise value¥M
929.8
944.9
916.1
938.1
866.2
828.3
751.2
696.1
629.1
592.5
238.1
(7.31%)
(5.37%)
47
0.728
LT debt¥B
1.219
1.141
1.041
0.980
1.036
0.930
1.010
0.980
0.853
0.863
0.358
(3.58%)
(3.18%)
68
Revenue
¥1.708B
5.67%
1.00×
Cost of revenue
¥999.3M
5.28%
0.96×
Operating expenses
¥198.5M
6.02%
1.03×
Goodwill & intangibles
15.59%