0.832
Revenue¥B
0.597
0.655
0.725
0.797
0.857
0.945
1.045
1.154
1.221
1.329
0.903
9.18%
9.32%
91
28.29
Revenue growth%
24.17
23.55
24.10
25.43
23.47
24.78
27.10
26.76
29.10
28.96
26.94
27.10
25.10
13
22.61
Gross margin%
5.06
4.80
6.36
4.03
1.73
2.19
0.40
0.40
0.40
0.40
18.93
0.40
1.96
60
29.28
Operating margin%
21.99
23.99
25.05
24.96
24.60
27.17
25.13
23.17
25.94
23.94
5.49
25.13
24.78
32
22.17
Net margin%
27.05
28.66
29.64
31.55
31.70
29.88
29.85
27.64
26.84
29.77
21.21
29.77
29.71
7
36.32
P/E ratio (avg)x
45.45
51.37
58.45
59.28
60.28
69.40
68.35
68.59
79.13
82.44
13.52
69.40
64.31
27
22.88
EV/EBITx
39.94
38.84
37.85
37.13
41.25
46.56
49.36
45.77
49.73
46.93
29.04
46.93
43.51
64
8.53
FCF yield (avg)%
5.37
6.22
5.73
3.38
3.59
5.44
7.46
8.80
8.35
11.26
19.60
8.35
5.98
36
22.02
FCF margin%
0.40
0.40
2.13
0.87
2.14
0.90
1.16
1.11
0.40
2.87
10.48
1.11
1.01
29
1.385
FCF / Net incomex
1.564
1.480
1.443
1.436
1.491
1.629
1.572
1.512
1.452
1.467
0.732
1.512
1.486
59
14.66
ROIC%
8.58
10.83
10.61
8.51
9.99
11.38
10.27
7.65
6.19
6.68
28.11
7.65
9.29
66
19.09
Return on equity%
27.44
26.48
29.35
27.39
26.45
26.94
27.83
28.31
30.94
32.21
16.61
28.31
27.63
23
2.81
Return on assets%
19.42
16.50
13.98
14.71
13.14
14.78
13.56
12.65
11.78
14.77
16.12
13.56
14.34
17
0.42
EPS¥
0.50
0.52
0.57
0.51
0.47
0.48
0.48
0.46
0.50
0.45
0.45
(0.56%)
(2.11%)
—
15.66
EPS growth%
3.52
3.24
6.09
8.12
9.63
10.15
10.51
11.54
10.46
10.05
20.61
10.46
9.84
19
0.67
Bookvalue per sh¥
0.35
0.34
0.36
0.36
0.36
0.36
0.37
0.38
0.42
0.42
0.40
3.00%
1.98%
—
0.29
FCF per share¥
0.27
0.26
0.25
0.27
0.31
0.29
0.27
0.26
0.24
0.28
0.62
(2.14%)
1.75%
—
0.48
Dividend per sh¥
0.15
0.15
0.15
0.17
0.18
0.19
0.19
0.21
0.25
0.27
0.66
9.23%
5.69%
—
22.61
Div yield (avg)%
12.80
10.43
12.34
14.80
16.77
18.51
17.70
17.57
15.19
14.02
2.06
17.57
15.00
40
16.64
Payout ratio%
6.11
5.65
8.42
9.25
7.69
9.78
6.97
9.31
7.21
4.34
15.54
7.21
7.45
78
0.656
Shares (diluted)B
0.951
1.125
1.213
1.410
1.435
1.502
1.731
1.956
2.057
2.241
0.661
9.32%
10.04%
85
3.77
Buyback yield%
13.21
11.74
9.79
8.64
11.35
13.90
15.50
14.06
15.28
15.18
10.37
15.18
13.56
34
0.837
D/E ratiox
1.305
1.271
1.267
1.407
1.332
1.230
1.107
1.225
1.257
1.372
0.449
1.230
1.269
53
0.294
Enterprise value¥B
0.967
1.043
1.141
1.306
1.529
1.527
1.724
2.053
2.028
1.955
0.528
5.05%
7.24%
38
0.055
LT debt¥B
0.645
0.720
0.788
0.834
0.855
0.937
1.038
1.066
1.220
1.215
0.909
7.28%
6.74%
93
Revenue
¥1.329B
9.32%
1.00×
Cost of revenue
¥779.1M
9.38%
1.01×
Operating expenses
¥209.7M
9.02%
0.97×
Goodwill & intangibles
16.74%