0.120
Revenue¥B
0.659
0.707
0.745
0.808
0.843
0.908
0.955
0.996
1.053
1.139
0.128
6.20%
6.24%
8
25.46
Revenue growth%
12.64
13.56
15.16
14.68
16.90
15.35
16.19
13.87
11.19
9.98
4.36
13.87
14.28
8
25.76
Gross margin%
3.01
0.66
1.65
4.26
3.27
4.07
4.45
3.95
6.35
7.09
5.55
4.45
4.01
53
12.68
Operating margin%
10.51
9.70
9.08
9.63
6.79
6.70
6.26
4.49
2.37
0.40
10.89
4.49
6.75
60
7.06
Net margin%
20.08
21.28
23.12
22.07
21.98
21.39
21.05
19.88
21.42
21.49
21.66
21.39
21.40
35
30.49
P/E ratio (avg)x
44.81
52.05
56.09
66.28
76.44
84.93
94.75
108.0
113.0
123.3
20.03
108.0
80.69
77
34.38
EV/EBITx
34.75
34.04
35.38
32.39
34.23
34.14
31.97
31.21
28.01
28.84
24.11
31.21
33.21
57
23.78
FCF yield (avg)%
9.87
7.09
6.42
7.80
10.02
7.31
5.15
5.01
6.05
8.55
27.16
6.05
7.20
31
22.24
FCF margin%
8.35
9.81
8.22
10.48
11.78
9.86
7.01
7.85
5.65
7.05
14.16
7.05
8.29
48
0.143
FCF / Net incomex
0.354
0.335
0.317
0.347
0.335
0.322
0.309
0.312
0.350
0.317
0.611
0.317
0.328
68
17.90
ROIC%
11.18
9.01
6.49
4.73
6.75
9.49
11.67
10.87
7.98
6.70
9.51
9.49
8.50
47
20.70
Return on equity%
20.65
20.30
19.15
17.29
20.13
18.38
18.74
16.09
17.71
18.79
28.75
18.38
18.77
42
23.57
Return on assets%
22.73
24.76
27.47
25.60
27.78
29.22
26.88
24.99
27.25
29.53
23.93
27.25
27.06
56
0.84
EPS¥
0.97
1.04
1.18
1.24
1.23
1.14
1.17
1.24
1.14
1.07
0.90
(2.78%)
1.58%
—
13.19
EPS growth%
14.18
14.72
14.74
17.48
16.25
14.41
16.21
13.84
16.00
15.47
2.71
15.47
15.10
8
0.83
Bookvalue per sh¥
0.44
0.43
0.45
0.45
0.48
0.50
0.57
0.59
0.64
0.63
0.86
5.70%
3.36%
—
1.20
FCF per share¥
0.61
0.55
0.58
0.51
0.49
0.44
0.37
0.32
0.32
0.28
0.86
(10.48%)
(8.78%)
—
0.25
Dividend per sh¥
1.40
1.51
1.61
1.58
1.36
1.35
1.23
1.19
1.13
1.08
1.26
(4.50%)
(2.02%)
—
28.22
Div yield (avg)%
6.19
9.18
11.46
8.85
6.34
9.01
9.40
10.73
8.77
9.51
6.23
9.40
9.09
92
28.45
Payout ratio%
2.47
0.40
0.40
0.40
0.40
0.40
2.94
5.07
6.66
9.19
8.94
5.07
1.44
12
400.1
Shares (diluted)M
551.1
578.8
680.1
666.4
701.7
832.3
818.1
956.0
943.1
987.3
411.3
7.07%
6.11%
62
27.46
Buyback yield%
8.53
8.24
9.70
7.59
9.66
11.81
9.02
7.32
5.93
8.41
23.21
8.41
8.47
61
1.755
D/E ratiox
2.938
3.459
4.152
4.216
5.109
5.579
5.568
6.423
7.118
7.816
0.520
6.423
5.339
21
0.545
Enterprise value¥B
0.858
0.833
0.952
1.049
1.111
1.271
1.255
1.399
1.284
1.205
0.489
1.65%
3.33%
18
0.245
LT debt¥B
0.901
0.873
0.951
0.900
0.855
0.819
0.871
0.888
0.901
1.052
0.159
4.23%
1.66%
60
Revenue
¥1.139B
6.24%
1.00×
Cost of revenue
¥797.1M
6.24%
1.00×
Operating expenses
¥248.0M
6.68%
1.04×
Goodwill & intangibles
22.68%