3.640
Revenue¥B
3.596
3.606
3.571
3.547
3.520
3.492
3.503
3.585
3.680
3.642
4.000
0.69%
0.06%
60
2.01
Revenue growth%
6.54
6.48
8.80
10.27
8.53
7.56
10.23
11.03
11.46
9.27
13.26
10.23
9.04
23
16.58
Gross margin%
21.04
18.28
17.31
17.57
14.63
16.96
18.99
20.80
22.31
22.38
7.33
20.80
18.64
41
8.30
Operating margin%
27.90
27.82
24.84
22.87
21.50
23.76
22.14
22.89
21.80
20.61
10.33
22.14
22.88
51
10.81
Net margin%
8.51
7.13
7.51
8.79
11.36
14.27
12.41
10.23
7.78
5.76
26.40
10.23
8.65
68
17.25
P/E ratio (avg)x
15.43
15.81
17.82
19.22
21.90
25.35
29.65
28.03
30.43
34.54
19.24
29.65
23.62
36
35.19
EV/EBITx
42.46
42.07
40.96
41.76
44.83
44.76
40.28
38.69
41.59
41.28
23.26
41.28
41.67
38
27.73
FCF yield (avg)%
15.36
13.15
14.24
11.75
12.59
11.44
8.60
8.56
6.45
7.87
9.85
8.56
11.60
59
23.06
FCF margin%
14.49
12.52
12.28
14.67
16.62
14.79
14.28
15.25
17.05
18.32
16.34
15.25
14.73
67
1.519
FCF / Net incomex
0.128
0.147
0.141
0.159
0.154
0.166
0.165
0.175
0.178
0.182
0.554
0.175
0.162
94
27.65
ROIC%
17.60
15.68
14.83
16.86
15.72
18.08
19.53
22.31
22.19
23.88
21.54
22.19
17.84
48
12.73
Return on equity%
18.70
18.13
16.77
14.98
13.26
15.49
13.78
16.71
17.16
18.83
16.77
16.71
16.74
68
13.65
Return on assets%
26.21
25.18
23.09
24.73
26.35
23.63
21.84
24.43
22.96
23.59
12.66
23.59
24.03
89
0.32
EPS¥
0.62
0.55
0.59
0.62
0.67
0.61
0.58
0.61
0.58
0.53
0.34
(4.68%)
(1.31%)
—
15.15
EPS growth%
35.20
34.48
33.00
30.41
30.94
32.88
31.16
33.09
35.90
34.51
18.52
33.09
33.04
47
0.27
Bookvalue per sh¥
0.20
0.20
0.19
0.18
0.19
0.19
0.19
0.20
0.19
0.21
0.35
2.20%
1.46%
—
0.47
FCF per share¥
0.59
0.55
0.58
0.67
0.65
0.64
0.70
0.73
0.78
0.77
0.60
3.50%
4.04%
—
0.27
Dividend per sh¥
0.37
0.42
0.50
0.59
0.57
0.63
0.71
0.77
0.89
1.00
0.56
11.93%
11.60%
—
28.26
Div yield (avg)%
27.72
27.54
26.09
27.92
27.10
25.46
27.21
25.62
26.83
26.99
13.03
26.83
27.05
38
29.94
Payout ratio%
8.85
10.92
10.37
10.78
9.63
12.20
9.88
8.16
5.59
3.89
25.91
8.16
9.76
12
2.474
Shares (diluted)B
4.366
4.767
5.503
6.315
7.059
7.606
8.504
9.324
10.43
10.34
2.472
7.94%
10.65%
10
13.38
Buyback yield%
8.01
7.56
9.91
12.68
10.25
11.72
10.30
11.34
13.33
12.41
9.42
11.72
10.82
10
0.434
D/E ratiox
0.899
0.854
0.778
0.688
0.742
0.824
0.913
0.987
0.889
0.893
1.687
0.893
0.872
26
3.742
Enterprise value¥B
0.179
0.182
0.187
0.206
0.199
0.217
0.202
0.209
0.183
0.162
2.080
(4.02%)
(2.13%)
21
3.649
LT debt¥B
1.467
1.646
1.888
2.120
2.501
2.956
3.466
3.865
4.300
5.030
3.251
15.00%
12.62%
9
Revenue
¥3.642B
0.06%
1.00×
Cost of revenue
¥1.859B
0.40%
1.03×
Operating expenses
¥829.3M
(0.43%)
0.95×
Goodwill & intangibles
17.68%