2.356
Revenue¥B
1.956
2.173
2.344
2.494
2.698
2.928
3.118
3.413
3.770
4.176
2.432
9.12%
8.84%
56
8.44
Revenue growth%
11.15
14.03
12.60
10.76
11.58
13.61
13.71
12.09
12.01
14.83
24.22
13.61
12.35
74
13.99
Gross margin%
7.01
8.02
9.28
12.13
10.64
12.19
9.31
8.74
10.91
13.29
18.18
10.91
9.98
38
28.44
Operating margin%
23.24
20.29
21.31
18.55
19.72
19.07
20.24
17.92
19.05
16.20
22.91
19.05
19.40
37
5.52
Net margin%
0.40
0.40
0.40
0.40
2.40
0.95
0.40
2.28
5.10
3.26
2.16
2.28
0.68
34
8.280
P/E ratio (avg)x
34.20
34.00
34.39
37.10
39.63
46.36
48.50
51.23
57.29
66.79
28.07
51.23
42.99
62
18.97
EV/EBITx
28.38
24.95
22.02
19.85
20.04
19.24
17.34
18.75
20.33
19.15
35.90
19.15
19.95
42
27.43
FCF yield (avg)%
19.44
19.13
18.19
18.01
20.53
21.92
21.53
22.01
19.35
20.00
25.74
21.53
19.72
18
24.73
FCF margin%
5.82
6.47
9.05
10.55
8.17
5.88
4.98
3.10
4.64
5.31
19.85
4.98
5.85
73
0.924
FCF / Net incomex
0.508
0.529
0.517
0.477
0.481
0.475
0.497
0.450
0.424
0.378
0.429
0.450
0.479
55
10.81
ROIC%
19.28
17.77
19.19
21.68
18.77
18.32
16.84
17.72
17.56
17.35
17.84
17.56
18.05
89
22.51
Return on equity%
10.36
8.39
10.63
7.95
10.23
9.62
10.65
8.71
11.33
10.00
9.37
10.00
10.12
25
23.39
Return on assets%
0.40
0.74
1.06
0.40
1.75
0.40
2.50
4.62
4.01
3.03
14.19
3.03
1.41
55
0.72
EPS¥
0.31
0.31
0.29
0.32
0.29
0.32
0.35
0.37
0.41
0.40
0.73
6.43%
3.03%
—
6.55
EPS growth%
21.64
21.62
21.42
21.63
21.81
24.18
23.71
22.66
22.86
22.20
7.02
22.86
22.00
29
1.46
Bookvalue per sh¥
3.20
3.73
3.80
4.15
4.29
4.96
5.80
6.48
6.75
6.62
0.91
9.03%
8.46%
—
1.84
FCF per share¥
0.58
0.66
0.71
0.71
0.76
0.90
1.03
1.04
1.17
1.35
0.45
12.09%
9.80%
—
1.25
Dividend per sh¥
1.25
1.21
1.18
1.22
1.25
1.25
1.26
1.14
1.13
1.13
1.32
(2.00%)
(0.65%)
—
9.35
Div yield (avg)%
0.40
0.40
2.45
1.08
0.40
1.91
4.71
3.99
3.00
1.79
4.76
3.00
1.85
47
8.02
Payout ratio%
12.36
9.62
12.03
14.30
13.42
16.28
16.85
14.62
16.23
17.61
26.99
16.28
14.46
58
571.0
Shares (diluted)M
673.8
674.2
788.1
802.8
786.2
814.3
801.4
773.0
732.1
865.7
554.0
1.95%
3.04%
39
28.87
Buyback yield%
9.67
7.86
7.24
7.97
7.51
9.96
11.60
9.21
11.71
12.44
15.00
11.60
9.44
89
0.364
D/E ratiox
1.434
1.491
1.417
1.540
1.754
1.875
1.883
1.823
1.819
2.091
1.772
1.875
1.787
78
0.709
Enterprise value¥B
1.722
1.612
1.552
1.581
1.494
1.692
1.698
1.771
1.607
1.541
0.841
0.63%
(0.46%)
5
3.001
LT debt¥B
3.215
3.457
3.746
3.799
4.267
4.469
5.257
6.234
6.795
8.269
0.262
14.15%
11.35%
61
Revenue
¥4.176B
8.84%
1.00×
Cost of revenue
¥1.956B
8.32%
0.95×
Operating expenses
¥827.0M
9.47%
1.06×
Goodwill & intangibles
14.93%