0.421
Revenue¥B
1.279
1.374
1.478
1.568
1.702
1.848
1.969
2.160
2.310
2.548
0.446
8.41%
7.80%
8
20.73
Revenue growth%
1.41
2.78
5.63
7.21
9.68
10.49
7.59
8.42
6.54
5.72
11.06
7.59
6.87
8
17.53
Gross margin%
12.30
13.95
14.06
15.06
14.22
13.77
11.60
12.85
10.89
12.28
5.13
12.28
13.31
20
16.53
Operating margin%
11.18
10.22
8.17
5.66
8.05
6.61
9.35
8.46
7.54
8.95
2.26
8.46
8.31
49
13.05
Net margin%
7.26
4.76
2.83
0.40
0.40
2.89
0.40
0.40
0.75
0.40
24.74
0.40
0.58
6
27.60
P/E ratio (avg)x
14.03
14.95
14.80
15.75
15.94
15.79
16.53
16.40
15.72
17.08
22.92
16.40
15.77
33
26.35
EV/EBITx
15.85
16.09
15.75
15.52
18.24
17.70
17.27
17.25
19.89
23.48
19.27
17.70
17.26
24
12.72
FCF yield (avg)%
27.61
26.53
29.48
28.12
31.06
32.81
32.64
32.41
31.14
31.53
28.17
32.41
31.10
55
27.65
FCF margin%
26.16
27.18
27.09
24.21
24.72
25.02
24.72
22.88
21.28
22.56
20.10
22.88
24.72
72
1.462
FCF / Net incomex
0.464
0.511
0.562
0.576
0.612
0.570
0.573
0.538
0.526
0.542
1.702
0.542
0.552
26
17.63
ROIC%
12.56
13.65
16.34
14.77
15.91
16.82
14.60
12.02
12.45
13.48
17.97
13.48
14.12
73
23.47
Return on equity%
1.71
1.84
3.20
3.41
1.96
2.96
3.95
3.07
3.00
3.21
2.30
3.07
3.03
38
9.93
Return on assets%
18.91
16.20
15.06
12.68
12.69
12.02
12.30
12.11
10.20
10.61
25.52
12.02
12.49
25
0.52
EPS¥
0.43
0.42
0.47
0.49
0.54
0.50
0.47
0.47
0.54
0.53
0.58
(0.42%)
3.02%
—
27.67
EPS growth%
8.77
9.41
10.24
12.42
10.59
8.33
8.26
8.95
9.33
9.78
3.45
8.95
9.37
68
0.73
Bookvalue per sh¥
0.49
0.52
0.54
0.63
0.62
0.60
0.60
0.61
0.71
0.77
0.26
4.47%
4.70%
—
0.35
FCF per share¥
0.52
0.47
0.45
0.44
0.44
0.38
0.34
0.31
0.33
0.36
0.32
(4.22%)
(3.26%)
—
0.61
Dividend per sh¥
0.32
0.31
0.32
0.34
0.34
0.39
0.41
0.43
0.47
0.52
0.67
9.00%
4.80%
—
7.59
Div yield (avg)%
0.40
2.50
1.71
2.80
0.40
2.30
1.28
0.40
0.40
2.17
7.89
1.28
1.50
63
19.88
Payout ratio%
9.14
8.99
10.45
11.19
13.00
12.98
13.57
13.00
14.32
13.94
17.22
13.57
12.99
57
1.300
Shares (diluted)B
1.510
1.445
1.421
1.627
1.624
1.692
1.650
1.733
1.996
2.272
1.310
6.94%
4.24%
32
10.92
Buyback yield%
10.31
12.17
9.64
11.53
11.16
9.56
9.61
12.19
11.36
10.60
19.00
10.60
10.88
8
1.394
D/E ratiox
1.113
1.134
1.207
1.400
1.538
1.510
1.564
1.561
1.676
1.692
0.274
1.564
1.524
34
2.998
Enterprise value¥B
0.319
0.335
0.380
0.377
0.368
0.424
0.416
0.443
0.447
0.457
2.322
4.40%
5.29%
24
2.437
LT debt¥B
0.479
0.435
0.391
0.421
0.440
0.447
0.446
0.417
0.472
0.484
2.753
1.93%
1.30%
42
Revenue
¥2.548B
7.80%
1.00×
Cost of revenue
¥1.365B
7.66%
0.99×
Operating expenses
¥507.7M
8.71%
1.09×
Goodwill & intangibles
18.66%