1.052
Revenue¥B
0.729
0.800
0.849
0.912
1.006
1.072
1.178
1.283
1.399
1.495
1.143
8.25%
8.46%
43
20.47
Revenue growth%
8.41
7.96
10.11
10.16
11.28
10.49
11.96
13.14
15.93
17.56
14.46
13.14
10.88
48
16.31
Gross margin%
4.36
3.38
5.25
6.05
6.85
5.60
5.18
3.75
3.83
1.75
12.39
3.83
4.77
14
2.51
Operating margin%
2.96
4.17
6.61
5.10
2.27
4.67
3.77
4.08
2.81
0.96
14.67
3.77
3.93
82
8.63
Net margin%
6.00
8.51
10.29
10.92
8.49
7.11
7.05
5.00
4.60
2.31
12.14
5.00
7.08
24
6.953
P/E ratio (avg)x
33.76
38.65
38.87
43.77
43.20
46.13
52.21
60.37
63.31
65.49
26.84
60.37
44.95
20
8.650
EV/EBITx
45.52
48.79
57.88
59.91
61.50
73.01
72.89
82.45
89.69
89.39
21.88
82.45
67.20
11
24.56
FCF yield (avg)%
28.45
30.72
28.68
31.39
29.44
31.55
29.28
31.45
31.87
31.26
2.03
31.45
30.99
55
16.97
FCF margin%
5.58
5.57
3.32
4.45
5.41
7.74
6.73
7.53
5.23
4.56
23.18
6.73
5.49
68
1.067
FCF / Net incomex
1.142
1.279
1.325
1.280
1.226
1.402
1.551
1.738
1.991
2.278
0.588
1.738
1.363
54
16.79
ROIC%
14.71
16.37
16.71
18.42
18.81
19.06
20.83
22.17
21.14
24.00
9.34
21.14
18.93
25
8.74
Return on equity%
18.82
19.84
18.08
20.88
22.39
20.16
21.15
20.07
17.58
15.66
3.69
20.07
19.95
73
20.50
Return on assets%
37.44
36.16
37.10
34.86
33.38
33.98
32.86
35.51
35.39
33.13
19.79
33.98
35.12
10
0.46
EPS¥
0.12
0.12
0.14
0.13
0.13
0.15
0.15
0.18
0.21
0.20
0.49
8.79%
6.61%
—
13.37
EPS growth%
15.24
17.57
16.69
15.80
16.07
17.35
20.02
22.61
24.19
27.12
9.32
22.61
17.46
85
0.43
Bookvalue per sh¥
0.43
0.47
0.46
0.43
0.44
0.43
0.41
0.38
0.35
0.33
0.46
(5.76%)
(1.58%)
—
0.23
FCF per share¥
0.32
0.33
0.36
0.35
0.39
0.38
0.40
0.45
0.44
0.50
0.29
5.24%
5.83%
—
0.30
Dividend per sh¥
0.13
0.14
0.16
0.17
0.16
0.17
0.18
0.18
0.17
0.18
0.40
3.03%
3.73%
—
25.38
Div yield (avg)%
14.50
13.08
13.93
12.56
13.29
16.14
15.28
13.37
16.26
17.55
16.32
16.14
14.22
82
5.27
Payout ratio%
19.52
19.47
21.13
22.41
24.02
22.28
24.74
23.50
24.39
26.05
25.02
24.39
22.96
24
1.906
Shares (diluted)B
2.843
3.337
3.272
3.485
3.589
3.517
3.598
3.751
4.383
4.372
1.899
4.02%
5.02%
90
20.35
Buyback yield%
9.37
6.63
4.11
3.91
3.08
2.06
4.59
4.80
5.70
3.51
22.02
4.59
4.35
11
1.712
D/E ratiox
2.171
2.259
2.330
2.669
2.662
2.518
2.785
2.928
3.020
2.896
0.376
2.896
2.665
35
1.270
Enterprise value¥B
1.722
1.974
2.272
2.128
2.094
2.231
2.291
2.498
2.514
2.841
1.267
6.29%
5.69%
84
1.261
LT debt¥B
1.652
1.420
1.211
1.047
1.095
1.038
0.921
0.995
0.862
0.824
0.679
(5.53%)
(6.20%)
68
Revenue
¥1.495B
8.46%
1.00×
Cost of revenue
¥1.047B
8.46%
1.00×
Operating expenses
¥314.7M
8.89%
1.04×
Goodwill & intangibles
16.08%