1.032
Revenue¥B
0.729
0.779
0.800
0.853
0.895
0.938
1.007
1.060
1.103
1.145
1.085
5.04%
5.31%
53
10.50
Revenue growth%
3.74
5.40
7.77
6.17
7.88
8.25
6.51
6.31
5.89
3.40
17.93
6.31
6.24
74
2.70
Gross margin%
4.75
1.86
1.75
2.20
0.40
0.40
0.40
0.40
1.76
0.40
23.58
0.40
1.07
36
4.21
Operating margin%
17.78
17.25
16.63
16.64
16.08
15.80
17.20
18.28
19.27
18.22
2.92
18.22
17.23
51
12.96
Net margin%
14.66
15.46
13.45
13.11
12.91
14.68
12.14
9.98
8.03
6.23
5.61
9.98
13.01
76
12.96
P/E ratio (avg)x
13.65
14.37
13.42
13.22
13.60
13.79
14.49
14.76
13.32
15.17
26.48
14.49
13.72
48
15.87
EV/EBITx
41.26
40.50
39.97
39.09
39.36
44.74
45.45
48.91
57.12
66.54
37.98
48.91
43.00
74
4.23
FCF yield (avg)%
29.73
29.63
26.65
24.02
25.01
24.17
23.86
22.08
23.63
21.00
18.11
23.63
24.09
90
12.43
FCF margin%
17.17
19.53
22.35
19.58
20.11
20.88
23.76
25.86
24.72
23.53
12.17
23.76
21.62
42
0.895
FCF / Net incomex
0.531
0.483
0.487
0.454
0.423
0.399
0.431
0.438
0.438
0.413
0.269
0.431
0.438
51
27.35
ROIC%
20.01
17.19
16.50
17.45
18.02
19.12
19.34
19.86
18.43
20.00
14.09
19.34
18.78
28
3.98
Return on equity%
17.16
18.85
18.19
18.88
21.42
21.86
20.11
22.16
22.31
22.71
16.37
22.16
20.77
87
16.53
Return on assets%
24.57
26.44
24.02
23.72
21.80
23.08
26.05
24.24
25.32
24.37
16.52
24.37
24.30
74
0.08
EPS¥
0.12
0.11
0.11
0.09
0.10
0.11
0.11
0.12
0.11
0.10
0.08
(0.39%)
(1.49%)
—
29.13
EPS growth%
19.28
16.89
14.72
13.56
13.36
15.36
12.43
13.10
12.97
10.58
7.18
12.97
13.46
75
0.30
Bookvalue per sh¥
0.13
0.12
0.12
0.13
0.12
0.12
0.10
0.09
0.08
0.07
0.07
(9.43%)
(5.44%)
—
0.29
FCF per share¥
0.29
0.28
0.30
0.29
0.28
0.29
0.29
0.25
0.24
0.22
0.08
(4.80%)
(3.84%)
—
0.24
Dividend per sh¥
0.09
0.09
0.08
0.07
0.07
0.07
0.07
0.06
0.06
0.06
0.25
(2.92%)
(5.31%)
—
15.18
Div yield (avg)%
8.08
9.50
10.93
13.72
11.41
11.11
9.65
11.14
11.41
10.88
4.92
11.11
11.02
54
26.28
Payout ratio%
17.55
18.81
21.39
18.93
21.23
20.22
20.25
19.54
22.14
22.98
5.66
20.25
20.23
70
0.818
Shares (diluted)B
1.178
1.105
1.266
1.291
1.222
1.172
1.320
1.257
1.427
1.346
0.825
1.95%
2.39%
28
8.40
Buyback yield%
16.34
17.93
17.94
16.20
18.73
21.07
21.95
23.19
22.95
20.39
9.47
21.95
19.56
13
1.460
D/E ratiox
2.385
2.589
2.691
3.026
3.550
3.864
4.303
4.984
5.936
6.276
1.753
4.984
3.707
32
926.9
Enterprise value¥M
347.7
330.1
322.9
309.2
308.1
299.5
292.3
303.9
318.2
285.8
355.8
(1.49%)
(2.12%)
70
1,198
LT debt¥M
238.3
220.4
204.5
203.9
224.8
220.8
205.1
198.1
190.8
206.6
760.1
(1.67%)
(2.51%)
36
Revenue
¥1.145B
5.31%
1.00×
Cost of revenue
¥654.0M
5.38%
1.01×
Operating expenses
¥266.4M
5.14%
0.98×
Goodwill & intangibles
15.81%