4.484
Revenue¥B
10.19
10.56
11.04
11.07
11.39
11.41
11.47
11.93
12.38
12.76
4.618
2.31%
2.50%
16
25.80
Revenue growth%
21.60
23.55
25.17
24.43
24.55
25.24
24.38
27.37
30.34
27.53
21.15
27.37
24.86
73
18.89
Gross margin%
10.97
9.15
7.22
4.98
4.00
6.36
3.88
1.39
0.40
0.81
26.30
1.39
4.49
93
10.27
Operating margin%
4.85
6.80
6.97
7.91
10.00
9.02
11.65
13.55
12.87
11.19
10.53
11.65
9.51
31
23.32
Net margin%
7.23
5.31
3.07
6.01
3.22
1.24
0.40
1.85
2.76
1.00
27.73
1.24
2.92
52
9.297
P/E ratio (avg)x
27.98
27.03
26.48
26.31
22.43
19.95
17.38
15.21
15.48
14.76
13.04
15.48
21.19
41
35.67
EV/EBITx
10.35
11.28
12.06
11.14
11.76
13.11
13.39
14.15
14.98
14.66
28.33
14.15
12.58
81
23.25
FCF yield (avg)%
19.84
18.98
16.87
17.45
16.66
16.19
14.27
15.87
14.26
14.95
14.27
14.95
16.43
10
27.09
FCF margin%
20.26
19.09
16.71
15.77
14.58
12.59
14.43
11.80
9.15
10.50
22.10
11.80
14.51
89
1.672
FCF / Net incomex
0.514
0.558
0.526
0.560
0.514
0.581
0.543
0.569
0.528
0.523
1.521
0.543
0.535
7
19.77
ROIC%
12.78
11.09
12.29
13.30
14.57
15.10
14.31
12.40
14.58
12.05
25.02
14.31
13.04
73
15.51
Return on equity%
4.28
3.29
1.42
3.74
2.10
4.09
4.06
3.72
0.85
0.40
3.87
3.72
3.51
45
4.41
Return on assets%
7.25
8.22
8.67
5.70
7.51
9.93
12.42
10.36
7.45
9.00
14.71
9.93
8.45
93
0.51
EPS¥
0.94
0.90
0.95
0.99
1.02
1.14
1.09
1.02
1.09
1.01
0.52
(0.19%)
1.66%
—
26.06
EPS growth%
26.03
26.55
23.62
26.48
28.61
27.41
30.40
30.50
30.19
32.16
19.33
30.40
28.01
6
1.47
Bookvalue per sh¥
0.73
0.79
0.87
0.95
1.06
1.18
1.19
1.41
1.59
1.61
0.33
8.71%
9.69%
—
0.43
FCF per share¥
1.22
1.30
1.44
1.42
1.57
1.43
1.53
1.51
1.44
1.32
1.09
(3.29%)
(0.06%)
—
0.50
Dividend per sh¥
0.70
0.66
0.68
0.79
0.85
0.87
0.94
1.03
1.11
1.14
1.17
6.05%
5.23%
—
7.97
Div yield (avg)%
18.97
19.46
22.04
23.16
23.64
22.00
21.09
24.03
22.75
24.36
29.71
22.75
22.40
46
24.94
Payout ratio%
26.88
25.35
24.39
26.89
23.93
25.62
24.37
24.73
25.84
24.65
9.33
24.73
25.04
64
2.477
Shares (diluted)B
2.712
2.778
2.669
3.081
3.076
2.996
3.472
4.131
4.038
4.320
2.436
7.03%
6.27%
50
13.99
Buyback yield%
4.52
4.98
3.38
4.40
6.11
7.52
6.64
7.39
10.21
8.50
15.84
7.52
6.38
36
0.856
D/E ratiox
0.927
0.993
1.062
0.928
0.870
0.918
0.888
0.957
0.862
0.870
0.930
0.888
0.923
33
4.903
Enterprise value¥B
7.095
6.374
6.098
6.437
6.457
5.842
6.047
6.270
6.669
5.777
1.296
(2.20%)
(2.47%)
66
4.027
LT debt¥B
12.49
12.92
12.06
13.88
15.55
15.69
14.88
14.86
14.09
13.36
9.152
(2.98%)
0.10%
71
Revenue
¥12.76B
2.50%
1.00×
Cost of revenue
¥5.419B
2.60%
1.01×
Operating expenses
¥3.145B
2.19%
0.97×
Goodwill & intangibles
17.73%