0.947
Revenue¥B
1.071
1.141
1.227
1.300
1.377
1.457
1.525
1.619
1.703
1.843
1.051
6.01%
6.19%
49
5.91
Revenue growth%
19.79
18.71
18.20
16.85
16.33
18.58
17.75
15.08
16.73
17.85
2.11
17.75
17.80
63
26.17
Gross margin%
10.68
11.47
14.02
15.25
16.77
16.82
15.00
16.98
18.99
20.60
23.06
16.98
16.01
50
29.41
Operating margin%
27.40
29.23
27.18
29.21
27.50
28.27
28.98
27.29
25.45
24.63
16.06
27.29
27.45
89
12.32
Net margin%
2.40
0.40
0.40
2.74
1.20
0.40
0.40
1.50
3.85
6.83
18.17
1.50
1.35
19
30.11
P/E ratio (avg)x
8.505
9.031
10.14
11.44
11.40
11.61
10.58
11.59
12.16
13.70
9.809
11.61
11.42
7
27.74
EV/EBITx
31.74
28.15
27.60
24.62
25.32
27.16
28.45
24.23
24.16
23.29
20.31
24.23
26.24
80
9.95
FCF yield (avg)%
25.84
25.89
24.69
27.69
29.24
31.91
34.40
36.88
38.88
38.05
15.25
36.88
30.58
55
12.52
FCF margin%
1.38
1.26
0.40
1.62
2.98
5.95
3.00
4.29
5.67
8.53
23.19
5.67
2.99
80
0.657
FCF / Net incomex
0.288
0.287
0.283
0.252
0.219
0.191
0.189
0.197
0.171
0.152
1.352
0.189
0.208
54
29.92
ROIC%
9.72
7.90
8.24
6.08
5.30
6.90
4.77
6.23
4.07
4.30
6.34
4.77
6.15
58
8.36
Return on equity%
8.68
6.68
5.99
3.17
6.15
5.44
4.52
5.38
3.73
4.45
26.46
4.52
5.41
32
16.35
Return on assets%
23.13
22.93
22.62
23.98
25.54
23.39
20.80
18.23
18.26
18.16
4.16
18.26
22.78
52
1.87
EPS¥
2.39
2.72
2.74
2.98
3.38
3.33
3.41
4.02
4.72
4.85
2.04
7.46%
7.85%
—
27.47
EPS growth%
29.68
26.91
24.87
25.75
24.88
25.33
22.74
21.72
22.61
24.50
22.78
22.74
24.87
66
1.80
Bookvalue per sh¥
1.18
1.21
1.18
1.25
1.17
1.25
1.30
1.32
1.26
1.13
1.61
(0.79%)
0.16%
—
1.74
FCF per share¥
0.86
0.92
0.89
0.92
0.95
1.10
1.26
1.38
1.59
1.60
0.80
10.95%
8.00%
—
0.75
Dividend per sh¥
1.49
1.34
1.36
1.40
1.49
1.60
1.53
1.39
1.24
1.09
0.77
(6.01%)
(2.30%)
—
26.66
Div yield (avg)%
2.10
0.95
1.54
0.40
2.75
0.64
0.40
0.40
2.38
2.70
8.36
0.64
1.25
18
18.35
Payout ratio%
17.26
16.39
16.70
13.86
12.04
9.51
7.12
9.40
9.49
10.58
9.45
9.49
11.31
17
0.738
Shares (diluted)B
1.095
1.091
1.154
1.207
1.185
1.198
1.215
1.269
1.343
1.420
0.755
3.68%
4.23%
19
24.73
Buyback yield%
19.76
21.14
23.67
23.93
22.61
22.48
20.25
21.22
23.11
25.57
10.98
22.48
22.55
10
1.483
D/E ratiox
1.048
0.935
0.906
0.902
0.865
0.853
0.897
0.938
1.009
1.060
1.365
0.938
0.920
32
0.170
Enterprise value¥B
2.265
2.181
2.098
2.338
2.611
2.848
2.999
3.269
3.536
3.568
0.622
6.45%
5.90%
42
964.6
LT debt¥M
274.7
300.3
327.5
346.4
381.5
399.1
425.2
480.6
470.4
536.8
129.0
7.06%
6.94%
68
Revenue
¥1.843B
6.19%
1.00×
Cost of revenue
¥1.274B
6.37%
1.02×
Operating expenses
¥277.7M
6.34%
1.01×
Goodwill & intangibles
14.57%