0.151
Revenue¥B
1.327
1.360
1.400
1.476
1.534
1.618
1.693
1.714
1.786
1.828
0.165
3.57%
3.32%
19
20.91
Revenue growth%
20.94
18.95
21.25
19.66
22.52
21.39
23.67
26.36
28.82
25.96
8.39
25.96
21.96
29
12.30
Gross margin%
21.71
24.46
23.81
22.19
24.78
26.98
24.76
25.08
25.78
23.43
12.25
25.08
24.61
78
19.62
Operating margin%
30.47
30.24
31.27
34.14
33.59
34.21
33.37
33.25
33.53
35.07
9.96
33.53
33.45
56
28.85
Net margin%
20.21
21.11
22.76
21.61
21.98
20.17
17.69
14.93
16.37
18.51
7.20
17.69
20.19
72
33.60
P/E ratio (avg)x
37.04
39.40
40.36
43.53
46.02
46.75
45.37
43.30
46.82
43.46
25.44
45.37
43.49
93
35.41
EV/EBITx
46.62
47.50
44.37
42.96
41.06
46.48
43.84
47.75
49.28
52.27
28.80
47.75
46.55
6
20.28
FCF yield (avg)%
13.45
12.73
15.45
15.26
15.97
15.52
12.84
12.96
12.94
13.74
29.32
12.96
13.60
46
13.19
FCF margin%
1.68
0.40
1.00
2.59
5.04
6.69
4.86
5.96
7.56
7.21
17.37
6.69
4.95
17
0.399
FCF / Net incomex
0.846
0.837
0.729
0.782
0.737
0.749
0.761
0.698
0.689
0.649
1.708
0.698
0.743
63
28.25
ROIC%
5.08
6.88
7.92
7.34
10.29
11.71
13.64
16.13
17.56
17.47
26.80
16.13
11.00
21
28.10
Return on equity%
3.68
3.09
5.19
4.78
7.10
5.36
7.34
8.13
7.58
5.32
27.63
7.34
5.34
52
28.62
Return on assets%
21.93
21.50
22.14
22.78
22.22
20.35
22.29
23.93
26.05
25.00
16.14
23.93
22.25
51
0.22
EPS¥
1.26
1.27
1.23
1.42
1.64
1.82
1.77
2.07
2.35
2.46
0.23
8.38%
8.06%
—
21.13
EPS growth%
13.30
14.15
11.77
13.05
10.86
11.92
10.46
8.47
7.78
7.00
14.31
8.47
11.31
10
1.08
Bookvalue per sh¥
0.38
0.39
0.41
0.44
0.44
0.40
0.34
0.31
0.32
0.33
1.45
(5.65%)
(2.60%)
—
0.93
FCF per share¥
1.39
1.36
1.55
1.54
1.50
1.56
1.74
1.84
2.03
1.92
0.81
5.08%
3.90%
—
0.67
Dividend per sh¥
0.31
0.28
0.28
0.31
0.27
0.26
0.27
0.28
0.24
0.22
1.36
(4.17%)
(4.06%)
—
6.56
Div yield (avg)%
3.77
1.75
2.79
0.94
1.23
0.40
0.40
1.82
3.60
6.37
25.64
1.82
1.78
36
23.98
Payout ratio%
29.23
26.97
26.98
27.55
26.63
27.53
27.39
27.16
25.95
26.60
11.87
27.16
27.07
92
0.786
Shares (diluted)B
0.738
0.785
0.877
0.929
1.088
1.097
1.097
1.199
1.383
1.387
0.805
4.98%
6.60%
24
22.40
Buyback yield%
15.03
16.52
19.11
16.74
18.62
17.55
19.82
21.21
22.94
24.19
15.72
21.21
18.87
18
0.638
D/E ratiox
1.254
1.428
1.579
1.550
1.613
1.842
1.734
1.930
1.843
1.921
1.795
1.843
1.674
84
0.900
Enterprise value¥B
0.855
0.830
0.845
0.767
0.753
0.706
0.647
0.599
0.618
0.577
1.878
(5.18%)
(3.10%)
47
873.6
LT debt¥M
231.0
246.9
229.2
216.6
193.6
193.7
206.0
210.9
187.5
195.5
663.1
0.20%
(1.20%)
88
Revenue
¥1.828B
3.32%
1.00×
Cost of revenue
¥995.6M
3.39%
1.01×
Operating expenses
¥443.5M
3.21%
0.99×
Goodwill & intangibles
18.32%