0.091
Revenue¥B
0.684
0.740
0.803
0.859
0.915
1.000
1.099
1.174
1.248
1.355
0.101
8.16%
7.80%
48
27.35
Revenue growth%
18.42
19.96
18.69
16.01
15.35
14.16
15.43
14.50
12.37
14.42
20.17
14.42
15.39
91
2.34
Gross margin%
6.88
4.26
1.35
3.17
5.37
2.71
5.03
6.97
8.23
8.70
13.94
6.97
5.20
49
25.84
Operating margin%
24.42
22.04
20.71
18.36
16.76
15.75
17.71
16.90
19.64
18.58
20.72
17.71
18.47
65
9.39
Net margin%
8.74
8.48
11.27
12.47
11.12
11.84
8.98
10.43
8.27
7.81
2.06
8.98
9.70
86
6.974
P/E ratio (avg)x
29.89
29.01
29.61
29.55
31.90
34.72
33.11
37.75
36.80
36.87
36.51
36.80
32.51
15
30.72
EV/EBITx
20.61
23.67
22.09
22.29
25.41
28.83
31.80
33.48
34.62
31.79
34.45
31.80
27.12
29
23.31
FCF yield (avg)%
31.59
29.73
29.63
27.53
28.34
30.46
30.81
29.98
32.06
30.91
17.85
30.81
30.22
86
20.12
FCF margin%
28.31
31.25
28.35
28.09
26.54
25.29
26.85
29.26
30.32
28.92
4.60
28.92
28.33
33
0.622
FCF / Net incomex
0.537
0.596
0.624
0.692
0.712
0.662
0.738
0.770
0.823
0.858
0.923
0.770
0.702
39
11.84
ROIC%
6.32
7.89
7.50
9.01
10.96
9.20
6.32
3.71
3.85
3.33
11.30
3.85
6.91
9
28.89
Return on equity%
28.03
27.50
25.30
26.22
28.94
28.45
28.70
30.85
28.49
30.48
19.30
28.70
28.47
35
21.03
Return on assets%
24.47
27.36
26.65
29.38
26.48
23.54
22.85
22.92
24.33
27.23
24.03
23.54
25.47
56
0.33
EPS¥
0.15
0.14
0.14
0.16
0.15
0.16
0.16
0.16
0.17
0.19
0.35
4.27%
2.99%
—
17.16
EPS growth%
27.22
28.71
31.08
28.38
29.50
27.10
26.70
26.71
23.77
26.09
21.85
26.70
27.16
18
0.50
Bookvalue per sh¥
0.50
0.54
0.55
0.61
0.58
0.62
0.70
0.69
0.75
0.70
0.43
3.74%
4.36%
—
0.23
FCF per share¥
0.27
0.27
0.29
0.27
0.28
0.26
0.23
0.24
0.23
0.24
0.18
(2.82%)
(2.64%)
—
0.50
Dividend per sh¥
0.16
0.19
0.22
0.26
0.26
0.27
0.27
0.29
0.30
0.35
0.14
6.46%
7.39%
—
28.17
Div yield (avg)%
24.95
25.84
23.19
22.33
19.45
21.33
19.05
16.33
14.72
13.09
27.57
16.33
20.39
11
11.06
Payout ratio%
7.48
10.02
8.15
8.69
10.35
10.56
11.56
10.15
8.26
8.82
14.66
10.15
9.42
13
0.826
Shares (diluted)B
1.057
1.180
1.200
1.402
1.483
1.506
1.415
1.501
1.499
1.491
0.810
0.11%
3.52%
61
27.50
Buyback yield%
20.80
22.68
20.56
20.65
21.27
22.75
21.46
23.02
25.78
25.78
10.64
23.02
22.07
42
0.112
D/E ratiox
1.689
1.577
1.533
1.564
1.697
1.685
1.824
1.741
1.923
1.890
0.629
1.824
1.693
62
180.7
Enterprise value¥M
653.0
608.8
594.4
602.9
621.8
674.9
690.0
753.8
827.3
819.2
741.4
5.67%
2.95%
72
582.5
LT debt¥M
877.6
829.8
874.5
793.8
874.2
845.8
908.8
994.1
962.9
995.2
427.0
2.63%
2.19%
22
Revenue
¥1.355B
7.80%
1.00×
Cost of revenue
¥700.5M
8.05%
1.02×
Operating expenses
¥241.5M
6.93%
0.92×
Goodwill & intangibles
15.86%