0.780
Revenue¥B
0.765
0.810
0.861
0.934
0.979
1.059
1.135
1.233
1.351
1.473
0.815
8.50%
7.54%
79
24.23
Revenue growth%
14.64
17.02
15.09
15.96
18.17
18.91
19.50
20.21
18.22
16.50
17.81
18.91
17.60
41
25.25
Gross margin%
11.40
12.85
15.25
18.15
16.33
19.22
21.10
19.92
20.56
21.35
19.40
20.56
18.68
79
19.76
Operating margin%
3.26
5.16
6.01
3.60
3.46
5.11
6.66
6.10
6.91
6.67
14.34
6.66
5.58
20
25.19
Net margin%
12.91
13.66
15.99
16.98
18.82
17.89
19.41
21.10
21.58
23.87
7.19
21.10
18.35
10
12.45
P/E ratio (avg)x
10.12
10.37
8.946
8.363
7.790
8.462
7.772
7.728
7.714
6.602
31.82
7.728
8.077
72
15.46
EV/EBITx
24.90
27.72
27.10
26.00
28.10
30.22
27.28
25.98
24.77
22.64
25.07
25.98
26.55
58
27.95
FCF yield (avg)%
12.30
11.45
10.34
7.36
10.04
8.00
9.48
10.94
10.34
11.08
29.94
10.34
10.34
19
25.71
FCF margin%
10.83
13.73
16.00
15.75
15.76
18.63
20.78
19.31
18.84
17.55
6.39
18.84
16.77
19
0.979
FCF / Net incomex
1.595
1.710
1.987
2.030
2.107
2.030
2.249
2.626
3.050
3.055
1.680
2.626
2.069
25
21.73
ROIC%
8.96
6.80
6.78
6.01
6.55
8.07
6.84
9.23
10.28
7.37
14.12
8.07
7.11
62
5.75
Return on equity%
13.06
11.55
13.26
15.54
14.87
12.77
13.50
13.43
14.07
15.07
8.14
13.50
13.46
63
10.05
Return on assets%
9.98
11.32
13.99
16.03
15.52
14.27
13.30
11.69
10.67
10.34
23.72
11.69
12.49
80
0.14
EPS¥
0.73
0.70
0.72
0.77
0.77
0.76
0.69
0.65
0.72
0.81
0.15
0.93%
(0.13%)
—
8.32
EPS growth%
9.89
7.58
9.04
10.78
10.07
9.09
7.13
7.74
5.10
5.60
18.75
7.13
8.39
31
0.22
Bookvalue per sh¥
1.09
1.21
1.46
1.47
1.67
1.77
1.82
1.82
1.93
2.03
0.28
4.00%
6.23%
—
0.21
FCF per share¥
0.91
1.00
1.01
1.01
0.96
1.10
1.13
1.23
1.34
1.26
0.25
5.57%
4.05%
—
0.53
Dividend per sh¥
1.03
1.22
1.41
1.44
1.45
1.43
1.60
1.76
1.91
2.04
0.97
7.09%
8.57%
—
18.26
Div yield (avg)%
22.67
21.98
19.10
17.01
18.51
20.84
19.04
17.00
16.86
17.29
7.50
17.29
18.78
60
7.62
Payout ratio%
16.86
17.91
20.89
22.62
21.68
22.37
23.09
24.76
24.43
21.90
11.80
23.09
22.14
58
0.806
Shares (diluted)B
0.743
0.767
0.778
0.767
0.847
0.874
0.831
0.955
1.118
1.282
0.810
8.65%
5.32%
62
8.32
Buyback yield%
23.26
23.90
24.64
23.86
22.36
22.27
24.15
21.57
24.32
23.23
20.88
23.23
23.56
66
0.358
D/E ratiox
0.730
0.789
0.857
0.838
0.906
0.864
0.962
0.982
0.914
0.850
1.348
0.914
0.861
20
1,495
Enterprise value¥M
393.5
424.5
460.3
452.2
492.7
462.4
470.1
405.6
365.1
334.9
906.7
(7.43%)
(2.65%)
41
0.977
LT debt¥B
1.409
1.606
1.640
1.655
1.703
1.933
2.099
1.944
2.201
2.404
1.262
7.14%
4.84%
35
Revenue
¥1.473B
7.54%
1.00×
Cost of revenue
¥783.2M
7.60%
1.01×
Operating expenses
¥349.1M
7.64%
1.01×
Goodwill & intangibles
14.88%