0.843
Revenue¥B
1.157
1.250
1.325
1.402
1.475
1.605
1.703
1.842
1.958
2.128
0.928
7.61%
6.99%
63
26.64
Revenue growth%
1.08
0.40
3.20
2.69
0.59
2.93
1.64
1.41
0.40
0.40
2.16
1.41
1.25
75
24.41
Gross margin%
12.67
14.94
12.44
13.11
14.23
13.89
11.53
9.12
8.87
10.80
24.40
10.80
12.56
84
28.13
Operating margin%
2.66
2.96
5.63
8.37
6.65
7.87
5.10
4.35
6.37
5.59
12.63
5.59
5.61
89
14.08
Net margin%
0.40
0.40
0.40
0.40
2.81
1.45
0.40
0.40
3.39
0.48
18.01
0.48
0.40
29
30.21
P/E ratio (avg)x
16.01
17.11
17.32
18.61
17.71
18.51
18.35
19.71
20.73
20.50
20.80
19.71
18.43
45
21.40
EV/EBITx
44.09
46.57
52.70
61.48
69.43
72.23
86.82
102.0
121.7
143.6
34.11
102.0
70.83
79
26.18
FCF yield (avg)%
13.01
13.94
11.72
12.70
12.76
10.61
9.83
12.81
12.96
10.87
26.54
10.87
12.73
81
5.79
FCF margin%
19.93
17.18
15.79
16.66
14.41
16.83
14.42
14.69
17.13
19.33
14.67
16.83
16.74
40
1.340
FCF / Net incomex
1.268
1.271
1.316
1.320
1.427
1.386
1.340
1.445
1.721
1.945
1.436
1.445
1.363
41
9.91
ROIC%
11.56
9.32
10.18
8.62
7.91
9.05
6.23
7.49
7.17
5.83
22.94
7.17
8.26
51
3.21
Return on equity%
4.59
5.08
4.47
6.24
7.47
10.37
10.60
9.10
7.13
7.57
8.09
9.10
7.30
41
29.51
Return on assets%
17.80
18.35
17.84
19.12
20.07
17.88
16.64
14.61
16.34
14.32
13.79
16.34
17.82
20
113.21
EPS¥
58.90
55.58
50.82
46.12
45.66
48.64
47.39
41.99
40.84
37.11
121.60
(4.06%)
(5.88%)
—
14.62
EPS growth%
1.57
1.43
3.84
2.07
0.40
0.40
3.23
5.59
3.20
0.74
15.69
3.20
1.82
52
101.71
Bookvalue per sh¥
20.80
21.10
22.38
20.65
20.40
22.27
20.09
18.88
18.84
18.98
116.52
(1.43%)
(1.83%)
—
65.68
FCF per share¥
54.50
55.54
61.52
69.19
67.46
64.49
69.99
74.83
71.14
77.52
112.53
2.82%
3.83%
—
109.79
Dividend per sh¥
170.70
175.71
195.00
205.09
228.70
226.92
216.31
218.73
250.33
274.02
121.53
3.68%
5.22%
—
18.77
Div yield (avg)%
22.72
20.58
18.51
21.04
19.49
20.68
20.49
20.66
22.44
22.85
13.24
20.68
20.67
46
22.12
Payout ratio%
6.69
8.94
10.00
7.79
10.22
12.03
10.94
9.36
9.10
11.41
3.25
10.94
9.68
79
9.059
Shares (diluted)M
14.19
14.41
16.54
18.04
20.36
22.41
23.39
24.73
26.46
27.74
9.303
6.39%
8.92%
60
19.53
Buyback yield%
26.89
24.96
26.70
27.49
26.05
27.51
24.80
22.19
22.35
20.86
21.09
22.35
25.50
38
0.757
D/E ratiox
1.764
1.795
1.934
2.067
2.035
2.064
2.158
2.292
2.643
2.576
0.110
2.292
2.066
47
1,697
Enterprise value¥M
580.6
647.7
683.2
687.0
759.9
800.6
715.2
645.2
624.0
651.0
905.2
(3.05%)
2.25%
57
819.2
LT debt¥M
212.0
225.8
246.4
239.5
219.3
212.7
215.1
209.1
208.0
211.5
834.4
(0.72%)
(1.46%)
94
Revenue
¥2.128B
6.99%
1.00×
Cost of revenue
¥1.415B
7.03%
1.00×
Operating expenses
¥254.3M
6.70%
0.97×
Goodwill & intangibles
17.39%