0.726
Revenue¥B
0.777
0.799
0.825
0.835
0.882
0.912
0.945
0.971
1.021
1.046
0.804
3.47%
3.14%
83
19.68
Revenue growth%
20.25
21.98
20.76
20.37
18.76
21.20
23.80
23.06
21.27
24.13
28.11
23.06
21.23
50
6.71
Gross margin%
16.75
15.85
13.86
14.30
16.08
14.27
12.91
14.11
12.09
9.97
3.05
12.91
14.19
37
12.52
Operating margin%
12.78
15.71
14.26
15.32
16.71
19.39
17.35
20.14
20.53
20.58
13.91
20.14
17.03
21
2.52
Net margin%
0.55
0.40
2.04
0.40
0.40
1.08
3.65
3.82
6.25
3.40
13.77
3.65
1.56
36
19.89
P/E ratio (avg)x
20.63
21.11
23.37
24.94
24.06
24.89
27.31
25.97
24.07
22.55
7.064
24.89
24.06
62
14.79
EV/EBITx
55.56
60.03
66.31
66.98
76.41
85.02
91.54
106.3
122.7
123.7
29.23
106.3
80.72
18
8.08
FCF yield (avg)%
9.71
9.82
10.03
10.27
11.13
10.35
9.54
8.08
6.03
7.77
21.44
8.08
9.76
18
23.78
FCF margin%
2.59
5.00
7.47
7.87
6.96
7.38
9.84
8.09
5.33
5.35
20.30
7.38
7.17
14
0.827
FCF / Net incomex
1.521
1.691
1.956
1.895
2.170
2.530
2.900
3.135
2.916
3.004
0.432
2.916
2.350
10
13.28
ROIC%
21.00
20.98
19.24
16.92
16.16
14.92
13.98
16.66
18.92
17.20
9.96
16.66
17.06
81
21.67
Return on equity%
8.55
9.67
6.69
4.82
2.85
4.93
3.84
2.35
0.40
0.41
19.12
2.35
4.33
87
17.95
Return on assets%
8.25
6.92
5.03
7.51
6.35
7.15
6.80
9.73
8.86
7.67
9.84
7.67
7.33
17
0.84
EPS¥
0.98
1.01
1.12
1.15
1.15
1.17
1.40
1.54
1.60
1.85
0.91
10.02%
7.03%
—
26.36
EPS growth%
27.42
25.93
25.98
23.17
24.87
22.61
24.18
25.47
25.10
24.81
5.99
24.81
24.99
5
0.93
Bookvalue per sh¥
0.26
0.26
0.27
0.26
0.28
0.30
0.32
0.37
0.37
0.37
0.61
5.57%
4.25%
—
0.72
FCF per share¥
0.79
0.85
0.93
1.07
1.07
1.22
1.26
1.26
1.39
1.31
0.28
4.23%
6.43%
—
0.59
Dividend per sh¥
0.49
0.54
0.50
0.54
0.58
0.51
0.48
0.53
0.49
0.51
0.75
(2.69%)
0.72%
—
2.44
Div yield (avg)%
31.10
31.37
32.85
31.59
33.17
34.24
31.32
28.59
27.42
26.72
23.65
28.59
31.35
83
18.01
Payout ratio%
14.94
12.37
11.79
9.25
8.38
9.26
8.91
8.64
11.29
13.05
25.34
9.26
10.27
47
0.888
Shares (diluted)B
0.886
0.961
1.044
1.101
1.104
1.019
1.119
1.185
1.086
1.198
0.901
1.64%
3.11%
82
19.60
Buyback yield%
17.55
19.83
17.39
14.51
15.28
13.75
14.68
16.76
17.72
17.19
23.73
16.76
16.98
16
0.568
D/E ratiox
1.039
1.086
1.106
1.257
1.361
1.572
1.589
1.540
1.598
1.502
0.558
1.572
1.431
50
0.225
Enterprise value¥B
1.022
1.010
1.097
1.092
1.136
1.080
1.057
1.146
1.051
1.116
0.248
(0.37%)
0.91%
17
292.7
LT debt¥M
488.8
448.7
467.4
425.9
435.2
388.6
435.0
464.6
464.5
417.9
531.1
(0.80%)
(1.18%)
78
Revenue
¥1.046B
3.14%
1.00×
Cost of revenue
¥732.3M
3.14%
1.00×
Operating expenses
¥137.5M
3.48%
1.03×
Goodwill & intangibles
14.64%