1.338
Revenue¥B
0.823
0.838
0.889
0.926
0.962
0.990
1.017
1.037
1.059
1.115
1.379
3.00%
3.25%
57
24.02
Revenue growth%
9.07
10.83
8.32
8.11
5.70
4.49
5.68
4.53
4.04
6.46
22.60
4.53
6.08
58
20.80
Gross margin%
9.90
11.36
8.43
9.98
9.23
10.74
11.39
10.65
12.78
12.94
10.48
11.39
10.69
31
21.53
Operating margin%
2.44
4.07
2.97
5.25
6.99
7.28
7.06
6.10
3.93
0.97
2.55
6.10
4.66
19
11.50
Net margin%
18.10
16.54
17.05
19.38
21.62
19.73
19.34
16.56
14.95
17.48
10.19
17.48
17.79
52
35.39
P/E ratio (avg)x
40.40
43.45
43.94
43.38
51.59
58.88
60.07
68.75
70.77
81.35
12.46
68.75
55.24
24
7.674
EV/EBITx
9.302
9.805
10.75
11.45
12.15
12.22
14.18
15.84
16.15
19.25
36.24
15.84
12.19
20
21.25
FCF yield (avg)%
27.42
27.34
29.10
27.61
24.66
27.14
28.73
28.34
26.48
26.51
20.29
27.14
27.38
12
8.43
FCF margin%
17.44
20.18
19.82
20.83
19.75
19.70
16.86
19.73
19.81
17.87
23.91
19.70
19.74
39
1.460
FCF / Net incomex
0.545
0.569
0.606
0.629
0.579
0.585
0.527
0.554
0.563
0.521
1.029
0.554
0.566
55
14.19
ROIC%
14.50
15.63
17.99
18.24
21.15
23.61
25.66
24.79
25.93
23.71
27.41
24.79
22.38
32
14.42
Return on equity%
3.30
1.49
0.74
0.40
3.08
0.97
0.53
0.40
0.40
0.40
10.44
0.40
0.63
66
11.05
Return on assets%
5.12
7.05
9.29
12.26
11.70
11.09
11.12
11.53
12.83
12.22
25.27
11.53
11.32
93
1.37
EPS¥
9.92
10.80
13.00
13.16
14.44
15.29
15.64
17.26
17.83
19.93
1.44
6.66%
7.81%
—
4.72
EPS growth%
12.48
14.94
12.73
10.01
8.95
7.73
9.56
11.63
13.73
12.87
26.75
11.63
12.06
78
6.62
Bookvalue per sh¥
2.72
2.78
2.69
2.67
2.83
2.62
2.88
3.04
3.22
3.28
2.74
3.00%
2.17%
—
5.88
FCF per share¥
3.52
4.06
3.80
3.85
4.21
3.95
4.04
4.59
5.11
5.30
1.65
4.72%
4.89%
—
4.30
Dividend per sh¥
5.03
5.89
6.48
7.44
7.73
8.40
9.71
10.74
12.55
13.39
1.59
11.63%
11.58%
—
9.56
Div yield (avg)%
22.50
24.16
27.02
28.22
25.55
27.21
25.13
25.35
22.47
20.86
27.13
25.13
25.24
23
26.30
Payout ratio%
21.27
18.71
18.80
18.93
21.81
19.14
17.29
15.41
17.65
18.77
19.61
17.65
18.78
82
58.61
Shares (diluted)M
56.52
56.97
62.17
57.57
49.91
50.18
47.23
42.37
39.34
34.74
56.02
(6.99%)
(4.58%)
44
2.36
Buyback yield%
10.11
10.49
12.54
13.41
15.33
15.42
13.53
14.48
14.21
16.93
20.23
14.48
13.87
89
0.323
D/E ratiox
3.435
3.774
4.259
4.266
4.448
4.320
4.188
4.299
4.308
4.899
1.063
4.308
4.282
65
644.7
Enterprise value¥M
503.9
527.5
548.8
521.0
511.2
516.7
577.0
547.7
574.9
614.3
108.5
3.74%
1.31%
60
0.568
LT debt¥B
1.112
1.078
1.012
1.138
1.218
1.248
1.215
1.288
1.402
1.451
0.353
3.56%
3.91%
47
Revenue
¥1.115B
3.25%
1.00×
Cost of revenue
¥498.1M
3.08%
0.98×
Operating expenses
¥268.7M
3.56%
1.03×
Cash and investments
17.98%
Goodwill & intangibles
16.85%