0.607
Revenue¥B
0.821
0.877
0.940
0.971
1.047
1.090
1.173
1.254
1.332
1.422
0.679
6.30%
6.15%
89
23.50
Revenue growth%
7.26
6.82
8.64
7.26
4.92
2.72
0.79
0.92
2.83
0.40
10.22
0.92
3.88
75
20.85
Gross margin%
17.84
16.07
17.17
15.39
13.08
11.61
12.63
12.59
12.90
11.79
27.52
12.59
12.99
33
15.46
Operating margin%
22.59
22.23
20.56
19.42
18.48
16.62
17.25
16.01
13.83
11.57
17.04
16.01
17.87
28
16.46
Net margin%
10.01
9.54
7.79
7.98
9.16
10.49
10.36
9.70
12.25
9.30
10.78
10.36
9.62
36
29.37
P/E ratio (avg)x
19.86
20.72
22.43
20.07
19.21
21.54
23.40
23.75
21.16
21.41
21.96
21.54
21.28
81
35.29
EV/EBITx
15.98
16.82
17.65
19.47
20.05
22.04
23.41
25.70
27.89
26.89
22.48
25.70
21.05
63
12.81
FCF yield (avg)%
27.28
28.25
28.99
31.70
31.54
29.30
26.60
26.14
26.23
25.28
18.73
26.23
27.77
9
13.46
FCF margin%
7.31
5.37
7.86
7.74
5.17
5.64
2.73
4.27
5.58
7.79
26.07
5.58
5.61
6
1.685
FCF / Net incomex
1.595
1.876
2.040
2.160
2.406
2.315
2.203
2.091
1.966
2.136
1.187
2.136
2.114
59
20.77
ROIC%
22.70
21.64
19.76
16.86
16.56
15.87
15.67
15.86
16.93
17.17
27.60
15.87
16.89
53
6.67
Return on equity%
12.22
12.90
15.32
12.98
15.42
15.99
13.85
13.21
10.36
11.44
10.16
13.21
13.09
48
11.06
Return on assets%
9.94
8.49
10.93
10.50
11.92
12.88
12.33
13.25
15.76
15.66
21.83
13.25
12.13
25
0.60
EPS¥
0.23
0.22
0.20
0.19
0.20
0.19
0.19
0.20
0.20
0.19
0.61
(1.03%)
(2.57%)
—
29.95
EPS growth%
6.15
8.20
10.56
8.46
10.76
10.07
8.05
8.91
7.63
6.02
2.45
8.05
8.33
69
0.12
Bookvalue per sh¥
0.41
0.43
0.46
0.47
0.48
0.52
0.50
0.56
0.59
0.56
0.36
3.13%
3.77%
—
0.62
FCF per share¥
0.22
0.19
0.21
0.18
0.19
0.20
0.19
0.17
0.16
0.16
0.34
(3.01%)
(3.37%)
—
0.15
Dividend per sh¥
0.17
0.17
0.17
0.17
0.18
0.18
0.19
0.21
0.21
0.21
0.60
2.61%
1.76%
—
4.32
Div yield (avg)%
17.40
17.08
17.74
18.74
18.64
17.04
20.02
22.03
24.76
26.00
10.18
22.03
18.69
27
26.86
Payout ratio%
27.22
29.29
28.05
26.84
26.80
26.70
26.05
23.52
22.27
20.03
5.46
23.52
26.75
88
1.218
Shares (diluted)B
1.578
1.704
1.679
1.980
2.209
2.208
2.262
2.365
2.284
2.606
1.232
3.36%
5.03%
60
25.77
Buyback yield%
7.45
10.37
13.12
13.05
13.18
12.24
13.85
11.93
9.47
10.41
17.50
11.93
12.08
20
1.221
D/E ratiox
2.877
3.219
3.171
3.319
3.454
4.015
4.023
3.931
3.833
3.773
0.548
3.931
3.614
79
0.340
Enterprise value¥B
1.881
1.870
2.076
1.943
2.050
2.149
2.052
2.144
2.250
2.359
0.258
2.85%
3.66%
18
1.037
LT debt¥B
1.596
1.686
1.792
1.923
1.949
2.064
2.174
2.178
2.173
2.151
0.627
1.99%
4.48%
65
Revenue
¥1.422B
6.15%
1.00×
Cost of revenue
¥821.1M
6.00%
0.99×
Operating expenses
¥214.1M
6.38%
1.02×
Goodwill & intangibles
18.08%