0.570
Revenue¥B
0.577
0.609
0.657
0.707
0.747
0.803
0.850
0.921
0.999
1.050
0.583
7.05%
6.66%
70
10.08
Revenue growth%
17.47
18.52
16.78
18.47
17.40
17.30
14.86
17.35
17.82
17.47
20.63
17.35
17.43
79
11.22
Gross margin%
11.27
10.94
8.89
7.89
10.85
10.43
12.43
13.88
16.39
15.61
21.73
13.88
11.10
36
22.82
Operating margin%
7.73
5.28
6.72
5.46
5.69
4.65
5.93
8.07
9.12
7.05
4.33
7.05
6.33
7
23.62
Net margin%
24.95
26.87
26.99
24.46
24.64
23.66
24.42
22.19
20.48
22.53
24.45
22.53
24.44
65
35.26
P/E ratio (avg)x
31.61
29.68
33.80
37.95
42.29
40.20
42.81
47.71
45.71
52.89
22.35
45.71
41.25
91
36.76
EV/EBITx
14.09
13.97
14.81
13.31
11.72
10.85
10.24
8.914
7.588
8.230
37.30
8.914
11.29
55
27.35
FCF yield (avg)%
7.64
7.66
7.26
6.11
5.01
7.11
5.52
7.98
9.04
7.24
10.09
7.24
7.25
65
13.90
FCF margin%
4.50
5.42
5.03
3.33
5.68
5.04
6.59
8.95
9.74
12.38
23.26
8.95
5.55
6
0.616
FCF / Net incomex
1.717
1.884
2.042
1.976
1.974
2.250
2.285
2.557
2.802
2.711
0.833
2.557
2.146
33
2.19
ROIC%
23.59
23.14
22.21
20.18
22.44
21.53
24.00
24.60
25.51
23.41
27.31
24.00
23.27
64
13.06
Return on equity%
22.63
21.09
18.36
18.12
20.87
23.80
25.24
26.77
24.87
24.90
9.52
24.90
23.22
87
22.06
Return on assets%
23.66
21.63
20.00
21.10
22.35
19.82
18.56
17.28
17.44
18.46
22.68
18.46
19.91
32
0.29
EPS¥
0.91
0.98
1.11
1.09
1.22
1.41
1.60
1.86
1.82
1.77
0.32
7.81%
7.48%
—
17.90
EPS growth%
5.85
7.68
10.54
8.01
6.49
8.83
9.86
10.95
10.47
8.66
21.57
9.86
8.75
43
0.68
Bookvalue per sh¥
0.77
0.68
0.61
0.60
0.64
0.62
0.66
0.71
0.77
0.71
0.14
1.99%
0.08%
—
0.84
FCF per share¥
0.61
0.56
0.60
0.60
0.64
0.70
0.75
0.87
0.88
1.00
0.38
9.52%
4.96%
—
0.23
Dividend per sh¥
0.80
0.70
0.77
0.75
0.78
0.81
0.78
0.83
0.85
0.79
0.20
0.24%
0.78%
—
27.18
Div yield (avg)%
8.31
10.49
13.26
10.50
8.79
11.63
11.30
10.83
10.05
8.15
18.22
10.83
10.50
41
16.86
Payout ratio%
20.77
18.35
16.61
15.74
15.62
18.39
17.52
19.44
19.11
19.73
22.08
19.11
18.37
24
620.9
Shares (diluted)M
600.6
585.0
557.8
503.1
466.0
423.4
385.8
338.2
350.2
341.6
627.3
(6.03%)
(6.15%)
28
29.52
Buyback yield%
32.58
34.44
36.88
39.45
37.39
40.20
40.35
41.67
41.26
39.93
22.18
40.35
39.69
67
0.522
D/E ratiox
0.844
0.813
0.902
0.837
0.755
0.771
0.718
0.683
0.611
0.604
1.292
0.683
0.763
84
314.5
Enterprise value¥M
437.9
457.0
476.9
511.4
557.3
485.9
517.4
531.6
468.0
467.0
78.77
(3.47%)
(0.61%)
75
836.7
LT debt¥M
95.34
101.4
119.1
119.3
130.6
134.5
135.3
137.8
149.9
176.5
470.9
6.21%
6.86%
17
Revenue
¥1.050B
6.66%
1.00×
Cost of revenue
¥438.6M
6.92%
1.03×
Operating expenses
¥254.9M
6.71%
1.01×
Goodwill & intangibles
17.32%