22.96
Revenue¥B
30.22
31.18
31.87
31.83
32.63
32.49
32.25
32.33
33.33
33.51
24.63
0.53%
1.15%
20
12.48
Revenue growth%
11.85
13.05
10.76
9.03
7.50
4.96
7.78
6.98
5.10
5.17
16.00
5.17
7.64
86
17.23
Gross margin%
19.50
19.31
16.44
15.13
15.84
13.75
14.46
13.98
15.86
18.36
29.41
14.46
15.85
77
27.76
Operating margin%
11.27
12.51
11.39
12.56
12.64
13.74
15.01
15.77
15.47
12.95
7.16
15.01
12.80
73
22.43
Net margin%
10.55
12.23
13.15
10.61
12.44
12.66
14.63
14.34
13.94
11.03
24.56
13.94
12.55
9
20.51
P/E ratio (avg)x
13.91
14.03
16.80
19.86
20.87
20.25
23.80
25.34
25.85
30.72
6.408
25.34
20.56
89
26.11
EV/EBITx
29.39
31.45
30.70
32.20
31.15
32.26
37.18
41.94
47.67
53.06
18.63
41.94
32.23
20
23.15
FCF yield (avg)%
7.16
9.20
10.28
13.28
11.18
11.99
13.90
12.44
13.27
11.91
2.02
12.44
11.95
63
16.84
FCF margin%
12.58
10.14
11.47
13.57
13.25
10.36
7.81
9.12
9.20
9.50
25.81
9.20
10.25
84
0.910
FCF / Net incomex
2.505
2.706
2.973
3.055
2.843
2.644
2.522
2.741
2.904
3.323
0.365
2.741
2.792
92
23.70
ROIC%
18.28
19.77
20.55
19.71
22.49
25.40
27.41
29.51
29.30
30.79
13.96
29.30
23.95
64
21.66
Return on equity%
0.40
0.40
0.40
2.91
4.34
6.84
4.17
1.45
4.38
6.05
4.44
4.38
3.54
51
19.12
Return on assets%
3.53
0.83
1.58
3.45
2.25
2.81
0.97
0.40
3.07
2.79
14.37
2.79
2.52
53
0.23
EPS¥
0.32
0.34
0.32
0.35
0.33
0.32
0.34
0.37
0.33
0.36
0.24
1.44%
1.68%
—
20.33
EPS growth%
16.53
18.75
17.91
20.67
21.54
23.48
26.01
28.69
29.15
27.79
10.41
27.79
22.51
24
0.22
Bookvalue per sh¥
0.13
0.11
0.10
0.10
0.10
0.10
0.11
0.10
0.08
0.07
0.12
(4.94%)
(5.90%)
—
0.17
FCF per share¥
0.45
0.43
0.41
0.37
0.38
0.40
0.37
0.39
0.38
0.41
0.44
1.57%
(1.90%)
—
0.30
Dividend per sh¥
0.17
0.17
0.17
0.17
0.18
0.16
0.16
0.18
0.17
0.18
0.44
(0.25%)
(0.65%)
—
14.26
Div yield (avg)%
12.92
13.19
11.35
11.72
11.54
13.09
12.02
14.39
14.90
13.85
29.16
13.85
13.00
39
8.56
Payout ratio%
1.92
0.85
2.91
5.66
4.39
3.98
2.66
2.95
2.41
0.40
18.40
2.66
2.79
55
37.65
Shares (diluted)B
45.55
45.96
43.42
39.74
42.75
47.73
50.61
46.64
49.02
46.98
37.61
1.91%
(0.49%)
45
16.11
Buyback yield%
28.82
29.67
31.73
29.49
26.49
26.41
26.06
25.16
27.17
29.56
28.20
26.41
27.99
60
0.867
D/E ratiox
0.393
0.384
0.409
0.439
0.451
0.515
0.546
0.594
0.582
0.547
1.598
0.547
0.483
36
23.71
Enterprise value¥B
30.40
31.52
31.89
32.50
37.03
37.33
42.72
47.20
43.96
49.17
27.54
5.83%
6.27%
76
12.08
LT debt¥B
1.803
1.728
1.800
1.640
1.589
1.585
1.385
1.248
1.227
1.075
8.921
(7.53%)
(5.29%)
16
Revenue
¥33.51B
1.15%
1.00×
Cost of revenue
¥15.69B
1.16%
1.00×
Operating expenses
¥8.042B
1.13%
1.00×
Goodwill & intangibles
17.52%