0.796
Revenue¥B
1.735
1.832
1.943
2.057
2.238
2.374
2.531
2.766
3.014
3.215
0.846
7.51%
6.86%
80
12.03
Revenue growth%
4.79
7.36
9.75
9.92
10.64
12.63
15.15
13.05
12.03
13.45
9.21
13.05
11.34
32
7.85
Gross margin%
8.90
8.56
11.36
9.67
7.98
7.33
9.15
8.97
7.58
5.15
28.23
7.58
8.73
82
28.34
Operating margin%
13.74
13.17
10.60
12.06
13.86
15.08
16.17
13.90
13.13
12.35
29.95
13.90
13.46
27
29.99
Net margin%
8.19
7.52
6.89
6.47
3.63
2.83
4.69
2.68
3.25
0.87
6.30
2.83
4.16
16
22.73
P/E ratio (avg)x
17.89
16.28
17.63
16.58
17.41
15.50
14.09
15.24
13.74
12.28
6.667
14.09
15.89
54
23.94
EV/EBITx
8.106
9.140
9.362
8.865
9.815
10.31
10.70
11.61
13.63
14.56
29.72
11.61
10.06
68
22.44
FCF yield (avg)%
19.55
19.05
20.61
19.94
18.78
21.03
18.71
18.66
17.84
17.80
6.26
18.66
18.91
44
7.34
FCF margin%
7.25
5.46
5.38
3.61
4.65
3.31
1.98
4.07
2.36
3.14
12.07
3.14
3.84
78
0.522
FCF / Net incomex
1.344
1.620
1.841
2.207
2.379
2.625
2.798
2.953
2.924
2.953
0.233
2.924
2.502
65
13.75
ROIC%
10.33
11.18
10.85
12.03
10.42
8.79
6.87
8.81
9.11
10.63
25.68
8.81
10.38
5
22.04
Return on equity%
22.42
24.45
26.42
26.55
29.31
31.80
33.96
36.35
34.22
31.37
2.45
33.96
30.34
27
15.21
Return on assets%
4.98
4.92
5.32
4.09
3.58
5.35
4.07
4.25
3.36
2.34
4.03
4.07
4.17
88
0.24
EPS¥
0.25
0.22
0.21
0.21
0.22
0.23
0.21
0.18
0.19
0.20
0.25
(2.53%)
(4.04%)
—
17.76
EPS growth%
7.25
5.34
4.86
2.00
1.19
0.74
0.40
0.40
0.40
0.40
18.80
0.40
0.97
34
0.41
Bookvalue per sh¥
0.20
0.18
0.19
0.19
0.18
0.16
0.15
0.14
0.13
0.13
0.30
(6.97%)
(4.31%)
—
0.47
FCF per share¥
0.30
0.29
0.26
0.28
0.27
0.25
0.25
0.26
0.27
0.24
0.13
(2.07%)
(3.58%)
—
0.10
Dividend per sh¥
0.65
0.78
0.85
0.88
0.97
1.01
1.06
1.06
1.20
1.43
0.36
8.03%
8.33%
—
27.21
Div yield (avg)%
11.48
11.78
13.98
16.00
14.34
12.39
15.17
12.55
11.01
13.00
23.62
12.55
12.77
39
11.49
Payout ratio%
3.74
2.95
3.00
4.81
6.21
4.32
4.86
2.86
3.50
2.05
22.96
3.50
3.62
27
1.434
Shares (diluted)B
1.908
2.179
2.222
2.394
2.573
2.832
3.049
3.076
3.051
3.064
1.462
3.55%
4.66%
73
2.86
Buyback yield%
19.19
21.89
24.36
26.51
26.74
24.24
22.41
19.73
17.49
20.20
2.40
20.20
22.15
67
1.252
D/E ratiox
0.264
0.262
0.273
0.265
0.267
0.284
0.260
0.268
0.282
0.260
0.275
0.268
0.266
15
2,536
Enterprise value¥M
678.2
694.2
626.4
607.5
601.9
625.4
602.6
638.2
597.0
525.5
897.3
(2.68%)
(2.21%)
60
2.426
LT debt¥B
2.354
2.293
2.350
2.208
2.058
2.236
2.063
1.879
2.053
2.209
3.195
1.42%
(0.88%)
80
Revenue
¥3.215B
6.86%
1.00×
Cost of revenue
¥1.812B
6.96%
1.01×
Operating expenses
¥494.0M
6.70%
0.98×
Goodwill & intangibles
16.48%