2.163
Revenue¥B
1.075
1.129
1.189
1.280
1.373
1.438
1.481
1.551
1.600
1.707
2.246
4.45%
5.14%
44
14.20
Revenue growth%
6.82
5.60
7.43
4.55
3.99
3.59
6.05
5.53
7.86
9.13
19.07
6.05
5.82
34
9.32
Gross margin%
15.72
17.87
14.95
16.64
15.47
14.79
13.43
12.91
14.90
16.50
15.67
14.79
15.21
29
5.57
Operating margin%
7.52
9.41
10.04
11.43
11.05
11.15
13.81
14.72
12.18
13.02
22.71
13.02
11.29
59
8.44
Net margin%
28.79
31.52
33.69
33.34
32.38
29.68
26.73
26.84
25.04
26.84
24.71
26.84
29.24
6
16.52
P/E ratio (avg)x
10.29
9.282
9.634
10.17
10.22
9.397
9.747
10.69
10.55
9.423
31.74
9.747
9.956
69
12.28
EV/EBITx
28.44
30.08
27.22
27.23
27.68
30.31
31.75
31.41
29.96
30.27
20.62
30.31
30.02
84
7.90
FCF yield (avg)%
13.05
11.85
14.21
14.79
15.15
13.91
15.45
15.60
15.41
13.13
15.11
15.41
14.50
66
17.21
FCF margin%
25.10
22.61
20.79
21.76
20.32
17.98
19.35
20.32
19.45
22.40
6.25
19.45
20.55
19
0.981
FCF / Net incomex
1.020
1.104
1.169
1.184
1.326
1.525
1.456
1.397
1.355
1.509
0.511
1.456
1.340
23
28.00
ROIC%
20.83
21.93
21.56
19.62
20.82
22.78
24.02
21.18
20.88
19.35
14.59
21.18
21.03
17
3.31
Return on equity%
18.64
17.00
16.11
15.24
15.69
17.73
17.67
16.02
15.14
15.30
15.12
16.02
16.07
41
4.30
Return on assets%
3.62
1.92
3.74
5.51
5.82
3.24
4.42
3.25
5.91
4.18
20.07
4.18
3.96
16
0.49
EPS¥
0.35
0.35
0.36
0.39
0.42
0.47
0.50
0.57
0.59
0.59
0.53
7.11%
6.54%
—
11.44
EPS growth%
18.38
17.95
19.19
18.57
19.91
17.53
17.51
19.94
19.37
19.43
16.88
19.37
18.88
56
0.09
Bookvalue per sh¥
0.21
0.24
0.22
0.22
0.24
0.23
0.21
0.22
0.22
0.24
0.10
0.17%
2.66%
—
0.43
FCF per share¥
0.29
0.31
0.31
0.28
0.31
0.28
0.29
0.31
0.28
0.28
0.58
(1.98%)
(1.47%)
—
0.26
Dividend per sh¥
0.82
0.86
0.92
1.07
1.13
1.28
1.34
1.32
1.44
1.47
0.38
5.35%
7.04%
—
27.93
Div yield (avg)%
8.20
5.70
6.14
7.38
4.91
4.53
2.92
1.86
4.08
1.45
17.08
2.92
4.72
8
15.72
Payout ratio%
15.95
16.31
17.99
16.65
17.33
14.41
13.74
12.70
10.63
12.24
2.66
12.70
15.18
18
1.899
Shares (diluted)B
1.759
1.569
1.647
1.644
1.781
1.735
1.569
1.521
1.624
1.618
1.937
(1.91%)
(0.52%)
34
19.78
Buyback yield%
4.30
5.82
4.26
3.48
6.06
4.53
5.38
7.43
9.98
7.64
26.91
7.43
5.60
75
1.385
D/E ratiox
1.005
0.991
0.854
0.759
0.817
0.693
0.691
0.638
0.537
0.530
0.833
0.638
0.726
40
1.272
Enterprise value¥B
2.678
3.063
3.337
3.537
3.870
4.213
4.637
5.204
5.716
5.730
2.057
8.16%
7.91%
86
1.970
LT debt¥B
1.718
1.868
1.822
1.907
1.913
2.232
2.557
2.818
2.822
2.986
0.495
9.32%
5.63%
44
Revenue
¥1.707B
5.14%
1.00×
Cost of revenue
¥865.4M
5.34%
1.02×
Operating expenses
¥281.6M
4.89%
0.98×
Goodwill & intangibles
18.89%