2.141
Revenue¥B
1.486
1.577
1.627
1.705
1.784
1.868
1.935
2.066
2.219
2.377
2.292
5.91%
5.37%
90
17.96
Revenue growth%
26.12
23.17
22.38
24.66
25.03
26.36
27.63
25.35
26.79
24.65
23.76
26.36
25.19
5
6.92
Gross margin%
24.41
22.08
19.51
21.76
22.33
19.34
19.06
17.66
20.52
17.94
9.51
19.06
20.01
16
28.50
Operating margin%
22.17
24.51
21.72
23.80
25.83
24.87
22.16
19.43
21.41
20.14
6.76
21.41
22.17
87
20.72
Net margin%
8.76
7.14
8.36
5.71
4.20
5.36
2.66
1.54
3.98
2.42
9.82
2.66
4.78
63
36.64
P/E ratio (avg)x
62.79
66.93
73.76
89.02
101.1
110.8
112.4
126.2
143.1
163.0
7.798
126.2
106.0
20
26.37
EV/EBITx
20.22
21.80
22.41
25.20
23.79
27.34
32.06
35.24
34.50
40.59
22.22
34.50
26.27
25
29.06
FCF yield (avg)%
3.56
2.73
1.47
0.40
0.40
0.40
0.40
0.40
0.40
0.86
9.64
0.40
0.40
30
6.91
FCF margin%
10.24
12.07
14.48
11.79
13.50
14.33
13.96
15.42
14.74
12.60
21.50
14.33
13.73
54
0.382
FCF / Net incomex
0.252
0.287
0.313
0.302
0.344
0.400
0.396
0.404
0.385
0.447
1.587
0.400
0.365
76
11.53
ROIC%
17.79
19.02
19.56
21.47
21.59
20.61
20.35
22.76
23.41
22.90
3.77
22.76
21.04
54
9.17
Return on equity%
24.84
24.33
26.06
23.44
20.53
21.32
23.49
22.06
21.56
21.01
21.24
21.56
22.75
35
26.76
Return on assets%
11.05
9.52
10.46
7.78
9.32
7.66
10.47
8.12
5.31
2.35
5.54
7.66
8.72
53
0.18
EPS¥
0.24
0.26
0.24
0.22
0.22
0.20
0.21
0.19
0.18
0.19
0.20
(2.71%)
(3.31%)
—
9.15
EPS growth%
17.53
20.15
22.63
24.08
21.38
23.04
24.55
22.50
19.84
17.96
24.98
22.50
21.94
80
0.14
Bookvalue per sh¥
0.18
0.20
0.20
0.21
0.22
0.24
0.26
0.25
0.28
0.30
0.20
6.28%
5.56%
—
0.09
FCF per share¥
0.39
0.35
0.33
0.35
0.39
0.41
0.43
0.40
0.36
0.33
0.29
(3.29%)
(1.77%)
—
0.29
Dividend per sh¥
0.22
0.21
0.23
0.23
0.23
0.25
0.27
0.31
0.36
0.34
0.23
8.50%
5.43%
—
27.26
Div yield (avg)%
14.69
15.91
18.41
16.65
14.76
16.98
19.54
16.73
18.35
17.84
4.87
17.84
16.85
89
18.96
Payout ratio%
3.74
2.04
4.69
4.48
4.59
6.61
5.47
4.86
6.02
4.18
21.58
5.47
4.64
36
3.704
Shares (diluted)B
5.267
5.816
6.004
5.984
6.568
6.494
6.792
7.027
7.152
6.968
3.859
1.19%
3.77%
72
25.85
Buyback yield%
24.21
22.03
22.68
22.55
24.79
26.57
28.61
27.78
28.09
29.23
20.66
28.09
25.68
8
0.646
D/E ratiox
0.582
0.521
0.480
0.462
0.453
0.452
0.395
0.378
0.346
0.360
1.079
0.378
0.453
86
2.163
Enterprise value¥B
0.473
0.484
0.491
0.512
0.558
0.568
0.532
0.512
0.515
0.494
1.631
(2.41%)
0.40%
68
0.424
LT debt¥B
0.521
0.555
0.581
0.582
0.616
0.626
0.695
0.723
0.760
0.902
1.371
7.92%
6.21%
86
Revenue
¥2.377B
5.37%
1.00×
Cost of revenue
¥1.382B
5.47%
1.01×
Operating expenses
¥508.4M
5.45%
1.01×
Goodwill & intangibles
15.62%