2.251
Revenue¥B
2.911
2.981
2.994
3.088
3.168
3.172
3.226
3.263
3.271
3.356
2.378
1.16%
1.66%
94
13.58
Revenue growth%
28.82
27.52
25.89
28.10
28.50
29.25
30.96
29.89
32.27
30.61
4.40
30.61
29.04
42
11.41
Gross margin%
12.67
12.07
11.08
13.54
15.19
16.72
15.36
16.68
18.87
16.93
22.95
16.72
15.27
11
9.96
Operating margin%
31.32
33.38
32.96
30.53
28.13
27.04
28.68
27.74
26.62
26.68
22.26
27.04
28.41
18
14.45
Net margin%
7.16
5.70
8.63
5.87
6.98
9.10
6.72
6.35
5.37
6.52
27.59
6.52
6.62
32
36.44
P/E ratio (avg)x
26.37
27.49
25.67
23.62
25.45
22.36
20.10
20.18
21.53
18.98
29.70
20.18
22.99
15
20.42
EV/EBITx
38.52
36.59
40.66
42.70
40.67
40.49
45.98
49.25
45.79
49.10
9.140
45.98
41.69
6
26.64
FCF yield (avg)%
26.79
23.88
24.40
23.08
25.36
24.37
27.21
27.72
29.67
31.08
9.62
27.72
26.07
72
20.82
FCF margin%
18.86
20.32
18.10
20.63
21.81
23.67
22.42
21.41
24.00
25.03
26.01
23.67
21.61
81
0.890
FCF / Net incomex
0.975
1.053
1.037
1.116
1.157
1.271
1.284
1.206
1.256
1.406
1.565
1.271
1.181
61
6.87
ROIC%
17.68
15.84
16.61
16.08
14.00
16.50
15.52
18.33
16.81
14.59
29.03
16.50
16.29
39
17.11
Return on equity%
22.29
21.52
20.82
22.41
22.14
19.70
22.35
24.58
26.63
28.10
16.59
24.58
22.32
54
27.81
Return on assets%
23.10
24.36
24.93
26.89
26.97
27.78
28.06
28.40
30.24
27.70
5.45
28.06
27.34
80
0.10
EPS¥
0.43
0.50
0.58
0.64
0.75
0.81
0.91
0.98
1.08
1.20
0.11
9.82%
12.67%
—
3.47
EPS growth%
30.37
32.72
30.40
31.64
29.22
31.24
28.37
29.95
30.00
28.12
3.21
29.95
30.19
48
0.27
Bookvalue per sh¥
0.42
0.44
0.52
0.52
0.58
0.66
0.75
0.85
0.93
1.02
0.35
12.11%
11.27%
—
0.10
FCF per share¥
0.11
0.10
0.09
0.10
0.11
0.10
0.11
0.12
0.13
0.12
0.35
2.29%
1.01%
—
0.23
Dividend per sh¥
0.05
0.05
0.05
0.04
0.05
0.05
0.06
0.06
0.06
0.06
0.24
6.45%
2.93%
—
10.70
Div yield (avg)%
13.99
11.95
8.97
10.58
13.08
11.13
10.65
13.05
15.35
17.52
23.86
13.05
12.50
74
15.77
Payout ratio%
19.40
20.18
22.32
24.73
27.18
26.26
25.82
28.46
28.98
29.33
4.74
28.46
26.04
30
3.885
Shares (diluted)B
3.271
3.445
3.292
3.194
3.145
3.455
3.128
3.016
3.009
3.375
3.901
1.42%
0.60%
21
22.32
Buyback yield%
17.96
19.38
16.74
16.61
14.52
13.43
13.94
11.70
10.28
11.21
28.83
11.70
14.23
32
1.231
D/E ratiox
0.383
0.405
0.444
0.506
0.490
0.490
0.545
0.523
0.550
0.613
0.359
0.545
0.498
12
1.978
Enterprise value¥B
0.814
0.980
1.108
1.150
1.356
1.417
1.413
1.702
1.826
1.811
3.114
5.96%
9.20%
70
0.343
LT debt¥B
5.315
5.808
5.379
5.258
5.248
4.869
4.952
4.894
5.625
5.756
2.395
1.87%
1.79%
24
Revenue
¥3.356B
1.66%
1.00×
Cost of revenue
¥1.799B
1.69%
1.00×
Operating expenses
¥806.3M
1.35%
0.97×
Goodwill & intangibles
17.43%