2.075
Revenue¥B
1.717
1.768
1.877
1.922
1.968
2.103
2.216
2.336
2.414
2.560
2.286
5.40%
4.57%
6
19.27
Revenue growth%
29.74
30.79
32.20
31.64
28.69
30.36
28.69
31.54
29.03
29.90
25.08
29.90
30.13
65
14.62
Gross margin%
19.60
20.05
19.00
19.60
17.18
17.35
18.70
18.41
19.03
17.56
18.80
18.41
18.85
83
24.14
Operating margin%
23.17
22.54
22.39
23.28
24.43
25.22
27.95
30.86
28.70
29.22
25.52
28.70
24.83
22
13.61
Net margin%
28.05
25.87
22.91
23.59
26.14
26.21
26.28
23.43
24.51
27.25
21.70
26.21
26.00
13
6.213
P/E ratio (avg)x
32.24
30.00
30.64
33.62
34.06
36.57
39.46
38.21
42.76
45.53
37.98
39.46
35.31
41
35.00
EV/EBITx
40.17
47.71
50.08
59.12
70.72
81.69
92.95
90.58
87.57
88.85
36.59
88.85
76.21
81
29.70
FCF yield (avg)%
15.35
15.06
17.73
17.66
14.76
15.42
14.71
17.21
18.76
19.62
16.91
17.21
16.32
23
16.02
FCF margin%
9.48
11.83
13.36
10.98
11.28
12.39
12.29
13.18
16.05
13.76
23.89
13.18
12.34
53
1.200
FCF / Net incomex
0.588
0.590
0.551
0.600
0.662
0.749
0.805
0.847
0.864
0.958
1.269
0.847
0.705
14
9.70
ROIC%
10.95
8.10
10.01
9.23
8.63
10.73
10.80
10.56
7.84
6.07
21.48
10.56
9.62
25
18.48
Return on equity%
25.70
26.03
23.54
26.40
23.79
25.82
24.84
24.04
23.88
23.54
4.09
24.04
24.44
90
27.62
Return on assets%
7.89
7.57
4.62
4.61
6.33
6.25
5.67
8.27
8.14
6.00
3.21
6.25
6.29
23
0.31
EPS¥
0.17
0.15
0.15
0.17
0.16
0.16
0.15
0.13
0.12
0.11
0.34
(7.27%)
(3.69%)
—
12.19
EPS growth%
26.16
28.73
28.26
29.55
28.76
29.05
29.56
27.04
24.44
25.84
6.48
27.04
28.49
41
0.37
Bookvalue per sh¥
0.38
0.44
0.46
0.46
0.53
0.55
0.57
0.57
0.62
0.57
0.18
1.54%
5.32%
—
0.20
FCF per share¥
0.31
0.34
0.39
0.44
0.50
0.48
0.45
0.50
0.54
0.51
0.09
0.52%
5.30%
—
0.08
Dividend per sh¥
0.46
0.53
0.62
0.71
0.85
0.92
1.05
1.10
1.21
1.40
0.38
10.45%
11.80%
—
15.08
Div yield (avg)%
9.86
11.92
13.51
14.97
14.41
16.98
17.82
15.94
14.83
17.11
8.82
16.98
14.90
30
19.75
Payout ratio%
3.54
4.01
3.65
5.29
7.17
10.11
11.87
13.49
12.98
15.32
13.09
12.98
8.64
54
3.518
Shares (diluted)B
2.846
2.828
2.855
2.762
2.513
2.241
1.939
1.692
1.813
1.849
3.591
(5.95%)
(5.38%)
58
23.23
Buyback yield%
14.47
17.05
14.46
12.94
13.15
13.89
16.02
14.79
14.68
15.73
7.95
14.79
14.57
30
0.470
D/E ratiox
1.963
2.045
2.116
2.346
2.343
2.401
2.201
2.021
1.806
1.753
0.265
2.021
2.080
26
2.047
Enterprise value¥B
0.123
0.124
0.135
0.126
0.130
0.130
0.128
0.121
0.133
0.149
1.987
2.72%
3.05%
48
1.263
LT debt¥B
0.765
0.706
0.804
0.750
0.789
0.821
0.805
0.903
1.038
1.018
1.788
5.22%
2.69%
51
Revenue
¥2.560B
4.57%
1.00×
Cost of revenue
¥1.792B
4.57%
1.00×
Operating expenses
¥449.4M
4.47%
0.99×
Goodwill & intangibles
19.22%