0.857
Revenue¥B
3.187
3.138
3.220
3.275
3.204
3.236
3.309
3.328
3.274
3.349
0.917
0.89%
0.56%
95
21.77
Revenue growth%
9.69
12.12
12.39
12.04
13.81
13.31
12.75
12.19
14.49
13.70
21.98
13.31
12.57
22
21.29
Gross margin%
20.87
19.50
17.64
15.32
17.14
15.92
17.69
19.79
19.09
21.56
14.23
19.09
18.39
28
16.67
Operating margin%
11.47
12.60
10.09
7.17
8.41
10.01
10.78
11.15
13.61
14.73
21.96
11.15
10.97
13
12.86
Net margin%
15.80
18.34
20.22
19.52
19.68
20.78
22.57
23.75
21.01
23.06
19.56
22.57
20.50
49
33.83
P/E ratio (avg)x
50.46
49.77
55.44
56.75
68.05
77.43
75.82
78.41
87.71
87.79
7.364
78.41
71.94
55
13.44
EV/EBITx
20.56
19.55
21.57
20.66
22.60
22.98
23.07
23.52
25.43
25.10
12.19
23.52
22.79
49
15.95
FCF yield (avg)%
32.70
33.52
31.64
31.56
29.51
27.56
28.96
29.74
26.87
28.91
29.45
28.91
29.63
55
29.31
FCF margin%
25.82
27.42
25.63
25.07
24.46
26.27
25.33
26.98
27.08
28.27
22.43
26.98
26.05
74
1.398
FCF / Net incomex
0.305
0.319
0.349
0.375
0.396
0.445
0.404
0.429
0.481
0.505
0.768
0.445
0.400
31
5.27
ROIC%
16.18
14.04
14.29
12.17
11.45
8.67
8.93
6.68
9.22
8.88
15.65
8.88
10.34
55
20.25
Return on equity%
1.37
3.43
1.79
0.40
2.30
3.52
3.06
3.38
4.32
1.39
15.41
3.38
2.68
32
28.19
Return on assets%
2.29
4.55
1.63
1.56
1.46
1.90
0.51
0.45
0.40
0.40
8.15
0.45
1.51
76
1.16
EPS¥
1.62
1.60
1.71
2.01
2.06
2.48
2.50
2.76
3.19
3.47
1.30
10.91%
8.91%
—
27.75
EPS growth%
7.76
10.55
11.30
10.98
13.62
13.97
12.14
12.17
9.78
7.67
11.02
12.14
11.14
76
0.21
Bookvalue per sh¥
0.76
0.85
0.95
0.94
1.01
1.04
1.11
1.13
1.25
1.44
1.00
7.22%
8.16%
—
1.03
FCF per share¥
0.93
0.97
1.01
0.90
0.85
0.89
0.83
0.78
0.74
0.65
0.76
(5.28%)
(3.81%)
—
0.54
Dividend per sh¥
0.38
0.42
0.41
0.40
0.47
0.50
0.50
0.52
0.56
0.56
0.94
3.85%
4.46%
—
29.14
Div yield (avg)%
15.29
15.88
17.51
20.09
22.87
22.18
23.94
21.82
21.90
21.46
12.75
21.90
21.64
41
17.56
Payout ratio%
1.40
3.10
1.16
2.40
5.36
3.24
2.27
0.40
2.85
3.56
20.35
2.85
2.63
31
1.639
Shares (diluted)B
1.713
1.892
2.038
2.108
2.104
2.274
2.307
2.464
2.503
2.736
1.712
5.39%
4.12%
30
2.50
Buyback yield%
28.46
30.62
28.78
31.29
30.18
32.00
29.80
30.64
30.65
32.85
3.51
30.65
30.63
86
0.390
D/E ratiox
0.639
0.677
0.711
0.784
0.774
0.847
0.981
1.110
1.181
1.245
1.421
1.110
0.815
31
2.247
Enterprise value¥B
0.177
0.202
0.209
0.241
0.289
0.340
0.352
0.360
0.407
0.409
2.008
7.21%
9.85%
59
2.789
LT debt¥B
1.298
1.224
1.256
1.287
1.365
1.342
1.148
1.076
1.143
1.047
1.294
(5.18%)
(2.92%)
14
Revenue
¥3.349B
0.56%
1.00×
Cost of revenue
¥2.329B
0.90%
1.03×
Operating expenses
¥397.7M
(0.22%)
0.92×
Goodwill & intangibles
17.12%