0.990
Revenue¥B
0.559
0.588
0.637
0.687
0.727
0.777
0.824
0.865
0.941
1.031
1.049
7.22%
6.85%
28
12.73
Revenue growth%
2.54
4.14
2.53
5.33
4.36
1.67
4.51
3.29
4.80
7.05
20.96
4.51
4.25
26
24.90
Gross margin%
2.34
2.30
0.94
0.40
3.11
4.22
2.43
4.19
2.86
2.25
18.61
2.86
2.38
92
21.33
Operating margin%
3.77
4.32
4.67
1.81
0.40
0.40
3.17
3.97
4.70
3.26
14.11
3.26
3.51
54
3.87
Net margin%
13.09
14.79
12.40
11.24
13.88
14.72
12.05
9.78
10.84
10.76
13.64
10.84
12.23
85
22.09
P/E ratio (avg)x
49.10
48.59
54.62
58.59
59.60
63.75
61.52
71.44
70.51
80.93
6.678
70.51
60.56
75
37.69
EV/EBITx
42.29
45.86
45.10
43.58
45.71
50.13
45.73
42.02
38.71
37.88
25.27
42.02
44.34
23
28.73
FCF yield (avg)%
5.23
7.90
9.74
9.04
6.93
6.77
6.97
7.59
5.61
6.26
24.75
6.77
6.95
22
19.57
FCF margin%
3.18
1.34
4.14
3.63
4.17
4.41
4.60
2.89
5.85
7.41
2.34
4.60
4.16
36
1.514
FCF / Net incomex
1.789
1.813
2.077
1.932
1.880
2.084
2.392
2.611
2.804
3.258
0.369
2.611
2.080
75
19.20
ROIC%
7.64
8.29
10.96
13.20
12.36
13.35
11.61
11.54
13.14
11.72
28.14
11.72
11.67
9
24.52
Return on equity%
15.53
13.16
12.13
9.88
11.74
9.38
9.09
11.86
14.00
14.04
23.39
11.86
11.99
8
26.80
Return on assets%
4.74
4.60
2.33
0.40
2.16
3.16
0.49
0.92
0.40
1.17
16.84
0.92
1.66
84
1.85
EPS¥
0.98
0.97
1.00
1.09
1.03
1.01
1.03
1.09
1.02
1.00
1.90
(0.64%)
(0.45%)
—
25.17
EPS growth%
17.72
19.26
17.28
17.55
14.60
16.38
13.76
13.67
12.34
10.54
15.43
13.67
15.49
81
2.42
Bookvalue per sh¥
1.07
1.14
1.14
1.11
1.00
0.92
1.01
0.95
0.85
0.88
1.29
(2.59%)
(2.79%)
—
1.15
FCF per share¥
0.91
0.96
0.93
0.93
0.87
0.83
0.85
0.83
0.80
0.68
0.80
(4.73%)
(2.19%)
—
1.20
Dividend per sh¥
0.35
0.37
0.41
0.46
0.51
0.57
0.63
0.63
0.66
0.66
1.44
5.25%
6.94%
—
21.79
Div yield (avg)%
10.04
9.26
9.50
7.52
6.48
3.63
1.74
3.77
3.44
3.00
26.82
3.44
5.12
25
24.75
Payout ratio%
15.00
13.72
15.77
14.44
12.50
14.60
11.83
9.06
11.38
12.96
18.69
11.83
13.34
23
0.439
Shares (diluted)B
0.635
0.648
0.740
0.838
0.951
0.993
1.130
1.242
1.221
1.240
0.447
5.46%
8.32%
8
18.14
Buyback yield%
28.64
30.54
28.70
27.32
28.77
29.64
27.72
25.20
27.25
26.33
12.48
27.25
28.18
57
1.076
D/E ratiox
0.671
0.703
0.666
0.600
0.517
0.466
0.464
0.493
0.421
0.445
0.149
0.464
0.505
43
374.4
Enterprise value¥M
512.3
477.1
436.7
398.8
444.7
472.3
458.4
474.2
429.7
380.7
448.5
(3.06%)
(2.93%)
71
0.716
LT debt¥B
0.813
0.881
0.950
1.037
0.977
1.040
1.052
0.922
1.016
0.920
0.347
(1.18%)
2.10%
52
Revenue
¥1.031B
6.85%
1.00×
Cost of revenue
¥680.5M
6.52%
0.97×
Operating expenses
¥162.7M
7.09%
1.02×
Goodwill & intangibles
15.84%