2.506
Revenue¥M
2.487
2.614
2.836
2.957
3.131
3.373
3.648
3.806
3.992
4.292
2.621
6.51%
6.25%
46
4.32
Revenue growth%
18.97
17.53
18.17
17.21
17.17
16.07
14.74
14.90
16.58
17.68
29.59
16.07
17.19
76
8.90
Gross margin%
28.55
26.65
23.81
25.57
23.92
21.68
21.00
21.42
21.11
18.98
3.89
21.11
22.74
17
13.31
Operating margin%
23.61
25.90
25.18
26.69
27.74
30.11
32.78
30.30
29.15
30.66
29.22
30.30
28.45
34
4.23
Net margin%
20.17
22.86
21.75
20.30
19.07
19.09
21.52
20.50
22.66
20.56
23.25
20.56
20.53
43
14.69
P/E ratio (avg)x
46.62
50.24
50.59
56.62
64.97
72.17
80.25
94.78
106.3
113.7
18.20
94.78
68.57
82
23.93
EV/EBITx
32.80
34.97
34.26
36.22
42.03
41.75
46.11
46.94
51.80
53.81
13.85
46.94
41.89
65
3.14
FCF yield (avg)%
29.46
28.38
28.88
27.01
28.52
29.06
30.29
33.14
34.14
33.81
22.86
33.14
29.26
44
18.20
FCF margin%
4.47
5.48
6.02
6.12
8.13
8.61
9.74
7.24
8.97
8.88
3.25
8.88
7.68
6
0.405
FCF / Net incomex
0.695
0.741
0.806
0.741
0.754
0.798
0.817
0.851
0.942
0.900
0.290
0.851
0.802
24
5.08
ROIC%
23.10
25.66
23.73
22.63
20.05
19.08
19.04
16.47
17.08
17.71
29.97
17.71
19.57
50
18.66
Return on equity%
10.23
12.52
9.78
9.44
11.88
12.27
11.94
13.78
13.43
11.89
22.29
12.27
11.91
54
23.40
Return on assets%
14.94
17.20
17.40
18.08
19.86
21.75
21.39
20.94
23.71
26.21
11.63
21.75
20.40
6
0.03
EPS¥
0.06
0.07
0.07
0.07
0.08
0.08
0.08
0.09
0.09
0.11
0.03
6.16%
7.36%
—
3.74
EPS growth%
9.16
7.94
9.13
10.11
7.88
9.46
8.95
11.34
12.53
9.61
6.83
9.61
9.31
74
0.04
Bookvalue per sh¥
0.10
0.10
0.11
0.12
0.12
0.12
0.15
0.15
0.16
0.17
0.08
7.00%
7.33%
—
0.07
FCF per share¥
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.03
0.03
0.04
2.89%
(2.65%)
—
0.03
Dividend per sh¥
0.05
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.08
4.63%
1.14%
—
28.27
Div yield (avg)%
30.35
29.66
29.51
28.17
26.85
26.56
26.75
25.33
24.97
26.05
11.64
26.05
26.80
94
12.74
Payout ratio%
21.93
21.92
21.62
20.23
19.07
20.02
22.69
24.76
23.01
22.49
7.08
22.69
21.93
37
39.00
Shares (diluted)M
52.97
58.77
66.89
66.38
79.09
94.78
95.16
94.59
92.69
101.6
39.16
5.13%
6.52%
65
4.16
Buyback yield%
21.66
18.98
21.03
21.42
22.23
20.87
22.57
25.57
27.79
28.52
12.61
25.57
21.95
47
1.377
D/E ratiox
0.365
0.334
0.301
0.317
0.309
0.322
0.318
0.287
0.288
0.309
1.708
0.309
0.313
15
1.250
Enterprise value¥M
2.635
2.303
2.209
1.924
1.932
1.811
1.756
1.765
1.678
1.810
3.399
(1.30%)
(5.05%)
86
4.327
LT debt¥M
2.706
2.844
3.298
3.929
4.440
5.181
5.953
6.058
7.074
7.364
2.488
10.65%
10.27%
63
Revenue
¥4.292M
6.25%
1.00×
Cost of revenue
¥2.867M
6.27%
1.00×
Operating expenses
¥0.929M
5.99%
0.98×
Goodwill & intangibles
16.91%
Cash and investments
16.09%