4.958
Revenue¥B
3.679
3.842
4.046
4.081
4.231
4.314
4.372
4.530
4.668
4.731
5.270
2.26%
2.90%
44
12.90
Revenue growth%
15.55
15.10
15.72
17.11
14.46
12.65
14.58
15.15
12.63
10.93
29.22
12.65
14.84
36
12.46
Gross margin%
21.58
21.97
19.62
19.57
17.92
17.82
18.59
15.69
15.69
13.39
10.62
15.69
18.26
34
5.17
Operating margin%
2.48
0.40
0.40
0.85
0.40
2.78
2.00
0.40
0.40
0.40
2.37
0.40
0.40
28
10.68
Net margin%
20.20
22.64
23.82
22.95
24.70
27.01
24.22
25.10
23.01
22.84
24.76
24.22
23.42
14
22.48
P/E ratio (avg)x
20.58
20.98
23.55
23.19
25.42
27.76
31.95
34.78
41.55
47.49
28.92
34.78
26.59
29
19.57
EV/EBITx
7.807
6.632
6.998
7.152
6.422
5.976
5.936
5.156
4.357
4.525
31.14
5.156
6.199
22
6.37
FCF yield (avg)%
2.04
0.40
0.81
1.60
0.42
1.95
4.13
5.75
2.87
4.12
4.56
4.12
1.99
86
21.03
FCF margin%
5.18
7.81
6.13
4.58
7.09
6.67
4.88
6.69
9.18
7.37
4.72
6.69
6.68
38
1.715
FCF / Net incomex
1.232
1.352
1.391
1.506
1.601
1.583
1.640
1.830
1.763
1.704
1.506
1.704
1.592
94
2.17
ROIC%
1.12
1.24
3.73
3.65
1.41
0.55
1.75
1.97
3.92
4.36
20.42
1.97
1.86
36
15.27
Return on equity%
8.88
8.65
8.17
6.27
8.74
8.72
9.63
9.73
6.88
7.36
23.37
8.72
8.69
26
11.33
Return on assets%
24.72
25.50
27.14
26.17
23.83
25.15
23.40
23.29
23.46
25.69
15.90
23.46
24.93
67
0.25
EPS¥
0.17
0.18
0.18
0.18
0.16
0.18
0.16
0.15
0.14
0.13
0.27
(4.21%)
(1.94%)
—
22.45
EPS growth%
9.68
10.21
8.10
8.57
11.38
10.73
10.20
7.74
6.13
7.71
10.55
7.74
9.13
53
0.33
Bookvalue per sh¥
1.29
1.51
1.55
1.64
1.68
2.00
2.31
2.29
2.23
2.50
0.69
8.36%
7.51%
—
0.42
FCF per share¥
0.62
0.68
0.73
0.82
0.82
0.90
0.90
0.99
0.99
1.12
0.45
6.26%
6.26%
—
0.59
Dividend per sh¥
0.89
1.00
1.01
1.10
1.10
1.24
1.31
1.35
1.30
1.29
0.33
3.16%
3.84%
—
13.78
Div yield (avg)%
28.50
25.54
25.97
26.93
25.22
24.20
24.84
24.53
23.57
24.71
18.09
24.53
25.03
6
24.71
Payout ratio%
16.82
16.34
16.41
17.15
14.25
14.27
15.12
12.42
11.36
8.63
19.80
12.42
14.69
90
4.549
Shares (diluted)B
5.385
5.906
5.848
5.992
5.734
6.200
6.915
6.136
6.083
6.557
4.339
2.72%
1.99%
69
15.23
Buyback yield%
3.09
4.74
7.49
9.11
11.85
11.30
9.18
7.73
10.42
11.67
9.39
10.42
9.14
80
1.383
D/E ratiox
0.468
0.485
0.477
0.541
0.599
0.635
0.662
0.679
0.657
0.691
1.042
0.662
0.617
78
2.510
Enterprise value¥B
2.411
2.812
2.979
2.912
3.188
3.178
3.427
3.276
3.096
3.317
4.942
0.80%
3.53%
39
4.670
LT debt¥B
2.440
2.669
3.035
3.533
3.609
3.530
3.445
3.674
3.479
3.809
3.290
1.08%
4.95%
49
Revenue
¥4.731B
2.90%
1.00×
Cost of revenue
¥3.257B
2.73%
0.98×
Operating expenses
¥737.5M
3.01%
1.01×
Goodwill & intangibles
18.58%