0.642
Revenue¥B
0.774
0.822
0.849
0.880
0.921
0.939
0.995
1.054
1.117
1.147
0.675
4.50%
4.23%
57
21.32
Revenue growth%
33.65
31.20
29.10
30.56
33.52
35.79
35.88
34.74
34.94
36.42
13.37
35.79
34.19
75
16.80
Gross margin%
15.10
15.61
14.67
12.04
12.75
13.29
16.07
15.18
14.14
14.47
26.31
14.47
14.57
20
2.77
Operating margin%
18.44
21.44
21.28
22.78
21.23
18.94
21.29
23.01
25.60
25.68
5.60
23.01
21.37
60
4.31
Net margin%
26.31
28.87
27.65
26.11
23.23
20.34
22.13
19.63
18.25
17.74
16.77
19.63
22.68
49
9.768
P/E ratio (avg)x
13.99
13.51
13.58
14.65
15.73
14.58
15.80
15.80
17.30
19.19
36.50
15.80
15.19
41
21.06
EV/EBITx
31.77
32.19
31.63
36.67
35.65
41.75
42.49
47.86
52.25
57.20
21.91
47.86
39.21
22
18.73
FCF yield (avg)%
22.33
22.99
23.67
20.86
21.03
22.88
20.93
21.26
20.18
19.11
22.94
20.93
21.15
59
12.96
FCF margin%
21.39
22.62
22.00
21.57
19.54
20.15
19.53
22.43
19.78
22.05
9.65
20.15
21.48
6
0.610
FCF / Net incomex
2.289
2.615
2.611
2.659
2.938
3.506
3.586
4.156
4.439
4.332
1.052
4.156
3.222
92
26.63
ROIC%
34.18
36.57
36.00
35.78
38.72
40.12
38.59
40.86
41.86
41.23
9.87
40.86
38.66
55
25.50
Return on equity%
19.69
18.93
16.41
18.43
19.34
19.01
17.07
19.21
17.77
18.70
12.55
18.70
18.82
44
5.69
Return on assets%
26.15
27.04
28.97
27.31
29.75
30.15
32.89
31.75
30.02
28.80
11.15
30.15
29.36
93
0.64
EPS¥
0.47
0.49
0.46
0.45
0.49
0.51
0.45
0.41
0.38
0.33
0.72
(7.37%)
(4.50%)
—
27.20
EPS growth%
14.64
13.84
11.74
10.71
10.77
9.40
6.92
5.96
4.96
3.36
22.62
5.96
10.06
39
2.09
Bookvalue per sh¥
3.33
3.33
3.31
3.98
4.56
5.41
6.48
7.25
7.72
8.34
1.41
12.85%
11.24%
—
1.99
FCF per share¥
1.81
1.85
1.88
2.06
2.33
2.25
2.29
2.38
2.70
2.91
0.48
4.57%
4.08%
—
0.86
Dividend per sh¥
1.98
1.95
1.83
1.97
1.94
1.92
2.07
2.31
2.40
2.52
0.95
5.35%
2.50%
—
2.85
Div yield (avg)%
29.89
30.97
33.29
32.56
31.36
30.88
31.48
31.07
31.16
29.92
16.32
31.07
31.11
81
28.64
Payout ratio%
15.49
17.72
18.57
16.48
16.45
17.72
16.32
17.97
18.14
16.01
23.42
17.72
17.10
19
138.8
Shares (diluted)M
227.6
214.0
225.7
258.7
262.3
279.6
277.3
315.3
311.9
332.0
138.1
4.82%
3.26%
60
5.38
Buyback yield%
15.82
13.46
12.38
12.20
14.98
15.64
14.04
16.18
17.20
18.71
27.68
16.18
15.31
50
1.028
D/E ratiox
1.339
1.403
1.401
1.316
1.441
1.356
1.356
1.340
1.336
1.374
0.192
1.356
1.356
35
252.7
Enterprise value¥M
299.5
322.4
311.8
337.1
339.7
373.6
376.0
394.2
437.1
430.6
726.2
4.86%
3.24%
37
853.3
LT debt¥M
43.70
47.21
47.47
44.40
43.11
42.37
44.58
40.98
43.74
45.50
674.3
1.08%
0.51%
47
Revenue
¥1.147B
4.23%
1.00×
Cost of revenue
¥653.4M
4.26%
1.00×
Operating expenses
¥232.0M
4.23%
1.00×
Goodwill & intangibles
19.32%