5.271
Revenue¥M
6.549
6.477
6.622
6.557
6.525
6.481
6.415
6.429
6.517
6.637
5.461
0.34%
0.37%
85
15.87
Revenue growth%
21.09
19.73
22.70
21.09
19.82
20.96
23.21
22.70
20.05
20.02
18.60
20.96
21.02
79
25.05
Gross margin%
29.43
29.80
30.38
30.69
28.14
28.56
30.70
31.64
34.02
31.61
26.84
31.61
30.54
48
15.82
Operating margin%
34.05
34.03
35.30
36.93
33.97
34.25
35.63
32.63
34.07
35.33
4.43
34.25
34.16
84
28.97
Net margin%
18.68
21.40
23.73
24.96
26.57
27.59
26.02
27.37
26.09
23.36
15.16
26.09
25.49
45
20.21
P/E ratio (avg)x
10.91
11.57
11.55
11.33
10.28
11.20
11.14
11.01
10.04
9.569
23.94
11.01
11.07
52
32.20
EV/EBITx
31.67
33.76
33.38
39.15
43.93
49.26
51.19
57.61
59.80
61.29
16.71
57.61
46.60
48
2.42
FCF yield (avg)%
27.29
25.27
23.54
23.23
23.34
26.33
27.16
29.30
31.11
31.37
19.72
29.30
26.75
82
2.58
FCF margin%
22.01
23.96
24.19
24.71
23.25
21.06
18.45
17.63
20.25
19.28
9.59
19.28
21.54
44
0.879
FCF / Net incomex
1.949
2.163
2.383
2.511
2.856
3.011
3.304
3.313
3.453
3.459
0.328
3.313
2.934
53
22.10
ROIC%
20.90
22.04
21.96
19.44
16.74
15.82
14.88
15.78
12.97
11.61
8.71
14.88
16.28
39
24.20
Return on equity%
23.12
22.26
22.98
21.43
21.31
21.92
24.90
22.03
23.12
22.38
24.62
22.38
22.32
24
19.27
Return on assets%
24.60
21.62
22.23
22.05
24.25
22.16
22.59
19.65
16.75
15.53
19.48
19.65
22.10
44
0.07
EPS¥
0.08
0.09
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.09
0.07
0.96%
1.90%
—
25.41
EPS growth%
5.96
4.37
2.28
0.40
3.04
1.80
0.40
0.40
1.34
1.35
21.29
1.34
1.58
6
0.05
Bookvalue per sh¥
0.14
0.13
0.16
0.18
0.18
0.21
0.22
0.23
0.22
0.25
0.04
6.85%
6.31%
—
0.02
FCF per share¥
0.09
0.11
0.10
0.12
0.12
0.14
0.13
0.15
0.14
0.15
0.04
3.94%
4.20%
—
0.08
Dividend per sh¥
0.06
0.07
0.08
0.08
0.08
0.08
0.07
0.07
0.07
0.07
0.09
(1.29%)
1.80%
—
9.50
Div yield (avg)%
19.76
16.83
16.94
18.15
18.39
20.25
17.70
17.71
15.74
16.33
15.74
17.70
17.71
7
5.63
Payout ratio%
26.47
24.03
25.46
26.62
29.02
28.52
29.17
32.10
30.72
28.88
16.04
29.17
28.70
26
43.30
Shares (diluted)M
54.23
51.18
51.33
52.43
58.47
56.72
53.16
51.52
51.71
52.20
41.72
(2.24%)
(0.41%)
89
14.90
Buyback yield%
14.62
15.76
13.39
13.86
11.46
10.94
13.10
15.22
17.60
15.43
14.19
15.22
14.24
18
1.643
D/E ratiox
0.678
0.665
0.631
0.704
0.793
0.813
0.819
0.838
0.909
0.931
0.104
0.838
0.803
80
2.348
Enterprise value¥M
1.640
1.590
1.441
1.489
1.500
1.621
1.546
1.390
1.352
1.318
5.492
(2.55%)
(3.38%)
36
1.666
LT debt¥M
3.433
3.526
3.766
3.547
3.837
4.141
3.818
3.700
4.035
3.638
1.070
(1.06%)
1.29%
90
Revenue
¥6.637M
0.37%
1.00×
Cost of revenue
¥3.107M
0.44%
1.01×
Operating expenses
¥1.513M
0.44%
1.01×
Goodwill & intangibles
18.02%
Cash and investments
14.94%