0.571
Revenue¥B
1.131
1.176
1.226
1.305
1.381
1.442
1.512
1.589
1.644
1.760
0.611
4.97%
5.08%
88
17.41
Revenue growth%
19.97
20.75
22.74
22.38
20.57
21.85
22.10
22.57
24.84
26.91
10.62
22.57
22.24
94
14.36
Gross margin%
16.45
17.48
16.22
17.32
14.62
16.01
18.20
16.98
19.91
19.89
26.49
18.20
17.15
12
21.90
Operating margin%
6.23
7.59
7.96
6.65
9.62
8.36
6.86
8.56
7.65
7.08
26.22
7.65
7.62
19
17.98
Net margin%
23.49
20.93
20.98
19.44
16.90
18.13
19.16
19.57
21.20
23.88
25.65
19.57
20.25
91
20.43
P/E ratio (avg)x
56.16
55.60
54.97
61.64
74.37
87.34
102.8
111.8
133.6
161.0
18.51
111.8
80.85
89
17.35
EV/EBITx
29.14
30.09
31.49
32.88
32.58
36.91
39.65
39.43
45.23
48.47
18.32
39.65
34.89
45
16.48
FCF yield (avg)%
27.01
28.24
26.59
27.31
25.89
24.57
21.79
21.21
19.46
18.32
19.77
21.21
25.23
37
27.50
FCF margin%
23.91
25.75
25.70
28.59
31.44
29.12
27.28
28.31
26.54
25.79
19.12
27.28
26.91
32
0.817
FCF / Net incomex
1.033
1.072
0.957
0.929
1.028
1.085
1.051
1.172
1.210
1.349
0.870
1.172
1.061
90
15.07
ROIC%
19.76
18.31
20.77
20.13
18.80
21.72
21.77
19.32
20.86
18.35
28.04
20.86
19.95
57
29.68
Return on equity%
3.55
1.58
0.40
1.27
0.40
0.40
0.40
1.69
4.53
6.39
13.02
1.69
1.42
48
20.44
Return on assets%
20.25
19.67
19.21
21.81
21.76
20.62
20.35
21.73
20.77
18.76
22.11
20.62
20.48
65
0.70
EPS¥
2.22
2.34
2.29
2.23
2.27
2.55
2.71
2.84
3.22
3.72
0.76
10.39%
6.49%
—
5.20
EPS growth%
12.05
10.28
12.04
10.32
8.32
7.39
6.09
3.17
1.00
1.34
25.23
3.17
7.86
80
1.33
Bookvalue per sh¥
3.90
4.60
4.85
5.25
6.27
7.28
7.54
8.52
9.70
10.93
0.99
11.76%
12.34%
—
0.69
FCF per share¥
0.58
0.54
0.53
0.57
0.52
0.52
0.45
0.39
0.42
0.40
2.57
(5.28%)
(3.71%)
—
0.41
Dividend per sh¥
3.61
4.02
4.21
4.47
5.08
5.73
5.95
6.78
6.63
6.92
1.90
6.38%
7.56%
—
3.34
Div yield (avg)%
10.48
10.58
12.32
11.25
11.89
12.13
12.83
14.69
11.74
12.23
11.35
12.23
12.01
39
25.60
Payout ratio%
18.20
19.76
21.77
24.47
25.03
23.80
22.09
23.39
25.19
22.84
9.74
23.39
23.12
51
0.632
Shares (diluted)B
0.649
0.675
0.680
0.727
0.826
0.882
0.893
0.991
1.001
1.013
0.635
4.18%
4.68%
92
21.26
Buyback yield%
7.94
5.91
7.89
10.56
12.02
12.99
12.17
10.19
12.56
10.58
18.04
12.17
10.57
76
1.045
D/E ratiox
0.471
0.514
0.542
0.551
0.502
0.469
0.441
0.453
0.429
0.458
1.029
0.453
0.470
70
0.583
Enterprise value¥B
1.777
1.581
1.676
1.819
1.733
1.804
1.803
1.882
1.825
1.898
0.941
1.84%
1.06%
9
0.506
LT debt¥B
1.889
2.114
2.124
2.183
2.207
2.182
2.350
2.348
2.545
2.396
1.336
1.66%
3.82%
9
Revenue
¥1.760B
5.08%
1.00×
Cost of revenue
¥771.4M
4.82%
0.98×
Operating expenses
¥427.2M
5.22%
1.01×
Goodwill & intangibles
19.41%
Cash and investments
14.92%