0.603
Revenue¥B
1.369
1.415
1.438
1.487
1.569
1.654
1.708
1.735
1.768
1.834
0.628
3.17%
3.30%
41
17.58
Revenue growth%
8.25
10.80
11.99
9.62
8.67
6.63
7.38
8.20
8.25
6.33
7.92
7.38
8.25
26
15.92
Gross margin%
0.61
0.40
0.40
0.40
0.40
2.36
0.40
0.40
0.40
3.09
5.28
0.40
0.40
11
3.87
Operating margin%
21.76
22.44
22.60
20.15
18.96
20.40
20.74
22.22
21.47
19.04
11.33
20.74
21.10
72
28.41
Net margin%
29.79
31.14
30.75
31.39
33.39
30.98
31.16
28.56
27.96
27.76
27.56
28.56
30.86
93
31.45
P/E ratio (avg)x
42.70
45.02
45.15
45.37
51.22
56.91
67.40
75.82
88.81
89.51
33.06
75.82
54.06
35
15.92
EV/EBITx
23.05
24.76
24.98
24.25
23.65
23.04
26.22
25.63
24.31
27.37
12.59
25.63
24.54
9
22.08
FCF yield (avg)%
30.76
30.48
29.36
29.53
26.84
29.35
31.73
34.36
35.79
38.76
28.12
34.36
30.62
27
9.73
FCF margin%
3.04
3.33
3.86
2.74
2.57
0.69
0.40
0.40
0.40
3.35
5.43
0.40
2.65
25
0.589
FCF / Net incomex
1.572
1.577
1.697
1.740
1.931
2.116
2.090
2.367
2.262
2.167
1.323
2.167
2.011
72
2.32
ROIC%
26.96
25.27
24.05
21.64
18.83
20.39
21.76
22.08
23.68
26.36
20.15
22.08
22.88
63
19.46
Return on equity%
8.30
8.67
6.55
6.04
7.73
5.38
5.92
6.34
8.31
5.50
4.89
5.92
6.45
81
25.10
Return on assets%
10.85
7.98
8.61
7.93
6.05
4.76
4.63
4.40
6.06
5.31
6.59
4.76
6.05
72
0.15
EPS¥
0.47
0.46
0.42
0.39
0.39
0.35
0.35
0.36
0.39
0.36
0.16
(1.28%)
(2.01%)
—
10.19
EPS growth%
21.76
21.81
22.90
20.64
22.98
22.71
24.61
23.74
24.38
21.95
13.91
23.74
22.81
61
0.80
Bookvalue per sh¥
0.90
0.95
0.83
0.76
0.78
0.72
0.73
0.66
0.58
0.59
0.85
(5.40%)
(5.37%)
—
0.57
FCF per share¥
0.23
0.20
0.21
0.18
0.18
0.19
0.21
0.20
0.21
0.19
0.14
0.20%
(2.15%)
—
0.41
Dividend per sh¥
1.27
1.25
1.39
1.31
1.22
1.21
1.18
1.18
1.08
1.13
0.36
(1.48%)
0.19%
—
2.73
Div yield (avg)%
12.92
10.77
8.62
7.12
8.40
9.49
9.66
11.19
8.94
11.26
17.45
9.66
9.58
20
22.65
Payout ratio%
23.05
25.67
24.21
25.77
24.31
24.77
22.54
22.34
22.95
23.01
24.36
22.95
23.63
52
1.448
Shares (diluted)B
2.380
2.634
2.862
2.904
3.063
3.097
3.189
3.769
4.383
5.225
1.514
11.27%
9.90%
82
24.10
Buyback yield%
8.97
10.48
12.10
11.99
11.12
10.93
7.95
7.99
6.67
4.71
19.71
7.95
9.73
28
0.890
D/E ratiox
1.972
2.025
2.047
2.238
2.259
2.617
2.637
2.994
3.147
3.127
0.527
2.994
2.438
90
1,127
Enterprise value¥M
531.0
572.6
574.5
505.4
491.8
528.1
525.9
557.0
482.0
511.4
466.8
0.78%
0.32%
40
766.4
LT debt¥M
838.2
825.5
894.8
784.0
739.4
733.7
639.5
642.2
700.3
632.4
169.0
(3.08%)
(3.55%)
68
Revenue
¥1.834B
3.30%
1.00×
Cost of revenue
¥1.034B
3.00%
0.97×
Operating expenses
¥340.7M
3.44%
1.01×
Goodwill & intangibles
17.32%
Cash and investments
17.19%