0.111
Revenue¥B
0.723
0.772
0.828
0.895
0.969
1.037
1.094
1.165
1.279
1.360
0.115
7.01%
7.43%
82
15.73
Revenue growth%
17.30
15.95
14.49
15.87
12.89
15.05
17.23
17.74
16.19
15.05
2.96
16.19
15.91
6
17.33
Gross margin%
22.76
25.25
22.85
19.97
20.75
20.77
22.09
21.85
24.08
22.89
17.97
22.09
22.42
35
29.16
Operating margin%
25.31
25.83
25.98
24.98
22.86
24.13
26.22
25.46
27.40
24.68
5.96
25.46
25.38
70
16.17
Net margin%
16.10
15.41
14.82
16.48
18.86
21.36
22.10
22.40
21.48
19.35
6.49
21.48
19.10
25
6.131
P/E ratio (avg)x
33.21
30.37
27.10
29.62
25.77
22.72
20.76
20.76
20.41
21.77
23.04
20.76
24.24
44
13.41
EV/EBITx
31.11
29.91
28.08
28.02
31.03
30.01
32.64
35.48
39.53
44.63
23.40
35.48
31.07
16
12.55
FCF yield (avg)%
25.78
28.76
29.54
27.72
25.19
23.18
25.24
23.36
22.68
19.90
2.75
23.18
25.21
74
21.68
FCF margin%
22.08
20.28
19.58
19.29
21.43
23.25
24.50
23.67
23.90
24.90
8.81
23.90
22.66
39
0.102
FCF / Net incomex
1.645
1.475
1.373
1.323
1.413
1.360
1.250
1.295
1.142
1.143
0.711
1.250
1.341
25
8.70
ROIC%
7.38
9.87
7.76
8.61
6.34
6.59
7.45
7.31
5.23
4.56
11.99
6.59
7.34
80
16.64
Return on equity%
5.03
6.59
5.73
7.31
5.31
6.48
8.89
10.61
8.51
9.99
26.33
8.89
6.95
29
9.60
Return on assets%
9.26
9.20
7.37
5.94
5.90
5.71
4.58
5.86
6.96
4.22
8.00
5.71
5.92
55
0.40
EPS¥
0.77
0.82
0.80
0.84
0.87
0.83
0.77
0.72
0.78
0.72
0.41
(3.83%)
(1.73%)
—
14.33
EPS growth%
5.41
7.56
8.54
6.72
5.69
3.70
3.62
2.31
1.28
2.64
25.42
2.64
4.55
72
0.27
Bookvalue per sh¥
0.44
0.48
0.48
0.45
0.46
0.49
0.56
0.57
0.57
0.56
0.91
4.18%
3.76%
—
0.42
FCF per share¥
0.33
0.34
0.33
0.31
0.34
0.37
0.42
0.43
0.41
0.45
0.56
5.30%
2.77%
—
0.31
Dividend per sh¥
1.09
1.21
1.22
1.46
1.55
1.66
1.96
1.98
2.28
2.35
0.67
8.76%
9.00%
—
26.62
Div yield (avg)%
18.01
17.85
19.04
21.45
22.13
22.69
24.07
24.91
24.12
22.14
25.87
24.07
22.13
55
12.75
Payout ratio%
9.68
7.77
7.33
5.93
7.54
5.85
4.23
3.91
2.66
0.40
29.84
3.91
5.89
36
604.5
Shares (diluted)M
554.8
599.5
640.9
611.9
602.1
635.6
588.5
528.7
489.3
521.1
610.5
(2.85%)
(0.50%)
26
24.89
Buyback yield%
5.16
5.10
7.51
4.77
7.65
5.95
8.70
9.18
10.24
11.18
14.14
9.18
7.58
51
0.592
D/E ratiox
1.163
1.304
1.372
1.346
1.276
1.210
1.149
1.123
1.127
1.040
1.253
1.127
1.187
74
229.8
Enterprise value¥M
739.1
814.7
886.5
845.9
870.5
787.4
781.9
766.3
680.5
747.5
66.44
(3.00%)
(0.40%)
77
981.2
LT debt¥M
403.5
428.7
458.3
492.1
544.9
600.6
701.1
733.5
743.9
876.2
614.9
9.97%
9.59%
28
Revenue
¥1.360B
7.43%
1.00×
Cost of revenue
¥824.2M
7.12%
0.97×
Operating expenses
¥185.7M
8.37%
1.09×
Goodwill & intangibles
19.70%
Cash and investments
17.95%