5.111
Revenue¥B
7.940
8.380
8.937
9.521
9.980
10.47
11.35
11.84
12.39
13.26
5.266
5.84%
5.66%
81
29.74
Revenue growth%
15.68
14.76
12.66
12.18
13.43
14.62
16.41
18.45
18.62
21.13
21.12
18.45
15.22
63
5.75
Gross margin%
19.86
20.08
17.59
20.41
21.31
18.47
16.20
16.48
15.05
17.44
6.90
16.48
18.03
29
19.28
Operating margin%
13.29
16.14
14.99
17.35
17.09
14.72
14.13
15.95
14.95
16.00
25.55
14.95
15.47
87
13.54
Net margin%
0.40
0.40
0.40
1.56
0.40
0.40
0.40
2.47
0.54
0.40
10.18
0.40
0.40
35
26.81
P/E ratio (avg)x
28.62
32.55
29.95
32.96
34.82
37.89
36.36
34.78
37.95
38.25
17.35
37.89
34.80
62
24.92
EV/EBITx
18.80
19.38
19.33
18.98
18.72
21.59
22.40
25.40
28.91
29.46
37.44
25.40
20.48
47
11.40
FCF yield (avg)%
10.22
9.50
8.76
10.05
8.15
6.94
9.78
8.44
8.30
9.88
7.37
8.44
9.13
6
20.14
FCF margin%
10.84
13.09
12.76
10.44
13.11
12.22
12.82
13.86
14.49
14.32
8.91
13.86
12.95
59
1.343
FCF / Net incomex
1.228
1.124
1.216
1.321
1.286
1.380
1.471
1.582
1.600
1.557
0.638
1.557
1.351
15
5.03
ROIC%
15.69
16.84
18.32
19.91
20.81
18.44
19.14
18.98
16.50
19.47
26.44
18.98
18.71
27
14.68
Return on equity%
6.41
7.24
6.30
7.81
5.09
4.08
5.31
4.10
2.30
2.61
7.97
4.08
5.20
30
22.55
Return on assets%
24.50
24.78
22.95
25.92
26.52
27.69
27.47
26.62
27.82
29.21
9.62
27.69
26.57
50
0.24
EPS¥
0.83
0.93
0.97
1.00
0.95
0.91
0.90
1.02
1.02
1.19
0.25
4.73%
4.99%
—
26.91
EPS growth%
6.72
6.65
4.30
5.66
2.98
2.50
3.46
2.12
4.84
2.38
13.62
2.50
3.88
45
0.34
Bookvalue per sh¥
0.78
0.83
0.81
0.71
0.70
0.75
0.73
0.67
0.70
0.61
0.37
(2.61%)
(1.64%)
—
0.53
FCF per share¥
0.48
0.54
0.51
0.56
0.54
0.59
0.63
0.65
0.66
0.67
0.63
4.30%
3.32%
—
0.60
Dividend per sh¥
0.62
0.68
0.63
0.58
0.51
0.49
0.55
0.53
0.54
0.58
0.31
2.33%
(1.54%)
—
8.22
Div yield (avg)%
26.56
23.56
22.45
25.07
25.78
23.49
24.17
25.53
23.91
22.03
10.09
23.91
24.04
9
19.29
Payout ratio%
13.25
15.73
13.56
13.55
13.59
14.17
11.98
11.96
12.16
14.56
16.91
12.16
13.55
49
12.41
Shares (diluted)B
14.52
14.85
17.02
17.98
18.53
20.08
23.60
26.82
25.36
26.99
12.54
7.81%
7.21%
35
27.83
Buyback yield%
6.92
9.23
11.34
9.65
9.55
12.40
14.32
15.96
13.47
13.12
23.58
13.47
11.87
91
1.687
D/E ratiox
1.557
1.513
1.678
1.819
2.068
2.132
2.454
2.380
2.669
3.018
0.661
2.454
2.100
17
7.826
Enterprise value¥B
0.518
0.520
0.518
0.502
0.428
0.444
0.405
0.353
0.350
0.376
9.888
(2.56%)
(4.05%)
67
1.403
LT debt¥B
7.248
8.180
8.314
9.531
9.671
9.760
9.446
9.893
10.17
10.24
6.494
1.15%
3.74%
12
Revenue
¥13.26B
5.66%
1.00×
Cost of revenue
¥9.129B
5.61%
1.00×
Operating expenses
¥2.466B
5.80%
1.01×
Goodwill & intangibles
21.07%