0.145
Revenue¥B
1.398
1.407
1.399
1.417
1.457
1.482
1.493
1.544
1.602
1.625
0.160
2.21%
1.56%
18
15.70
Revenue growth%
12.89
13.38
14.90
13.31
14.52
13.83
14.21
12.38
11.02
9.28
20.73
12.38
13.35
42
24.93
Gross margin%
3.43
1.79
4.28
5.70
7.11
6.87
9.49
11.19
12.04
11.07
20.78
11.07
6.99
51
14.20
Operating margin%
15.09
12.74
11.12
13.87
13.76
13.49
16.26
18.33
21.13
22.97
27.89
18.33
14.48
45
24.56
Net margin%
15.81
13.79
15.66
16.22
18.49
17.66
16.22
15.85
17.25
16.13
7.08
16.22
16.17
70
24.15
P/E ratio (avg)x
17.93
18.27
20.65
21.51
22.92
20.98
21.86
21.89
20.29
21.37
37.91
21.37
21.18
63
32.31
EV/EBITx
18.61
20.44
21.52
24.48
23.29
23.77
24.30
23.55
22.42
23.53
27.61
23.55
23.41
46
29.99
FCF yield (avg)%
28.46
30.25
30.15
27.37
28.04
25.16
28.01
25.59
26.97
28.29
15.21
26.97
28.02
76
25.69
FCF margin%
2.96
0.40
0.74
2.24
1.96
1.73
4.61
1.91
4.59
6.29
13.84
4.59
2.10
69
1.333
FCF / Net incomex
2.555
2.655
2.865
3.109
2.928
3.271
3.421
3.133
3.254
2.927
0.783
3.254
3.018
43
22.80
ROIC%
20.67
17.88
16.31
18.63
18.09
20.23
19.72
21.92
22.81
23.27
26.97
21.92
19.97
10
20.47
Return on equity%
16.62
13.78
11.92
12.31
10.37
10.23
9.73
7.14
8.73
10.94
2.04
9.73
10.65
92
4.85
Return on assets%
25.54
27.32
29.56
28.79
29.64
29.65
26.75
29.53
31.62
29.51
18.62
29.53
29.52
35
15.26
EPS¥
5.14
5.55
5.65
6.18
6.07
5.85
6.40
5.64
5.80
6.08
16.86
0.03%
0.66%
—
26.94
EPS growth%
12.46
15.42
16.19
18.05
18.49
19.30
16.77
17.21
18.67
17.76
18.63
17.76
17.48
87
20.37
Bookvalue per sh¥
6.75
5.73
4.85
4.35
4.41
3.73
3.55
3.70
3.74
3.77
23.83
(3.09%)
(7.20%)
—
17.66
FCF per share¥
11.37
12.64
14.24
15.66
17.67
17.93
19.11
19.41
20.22
19.74
13.82
2.24%
5.26%
—
9.18
Dividend per sh¥
33.51
36.27
35.79
39.53
38.19
37.65
36.22
36.18
37.67
37.46
5.22
(0.38%)
1.37%
—
28.38
Div yield (avg)%
4.32
2.80
4.30
3.36
5.99
5.38
7.77
8.67
11.18
12.14
4.62
8.67
5.68
24
14.65
Payout ratio%
19.48
22.33
20.90
19.17
16.20
13.46
12.90
13.40
14.27
14.36
12.27
13.46
15.28
40
20.57
Shares (diluted)M
14.07
12.42
13.58
14.05
13.09
13.59
13.85
13.66
14.77
15.12
21.29
2.91%
0.54%
55
2.85
Buyback yield%
18.14
20.14
17.46
17.61
16.49
16.70
16.10
15.40
17.14
17.58
15.33
16.70
17.30
21
1.410
D/E ratiox
0.558
0.527
0.507
0.495
0.470
0.428
0.409
0.378
0.391
0.396
1.649
0.396
0.449
28
1.049
Enterprise value¥B
0.226
0.201
0.178
0.163
0.175
0.184
0.172
0.178
0.162
0.160
1.185
(1.78%)
(2.92%)
35
0.962
LT debt¥B
0.994
1.078
1.088
1.229
1.287
1.449
1.632
1.755
1.966
1.849
0.814
7.50%
6.79%
74
Revenue
¥1.625B
1.56%
1.00×
Cost of revenue
¥1.137B
1.56%
1.00×
Operating expenses
¥178.3M
0.73%
0.92×
Goodwill & intangibles
18.02%