1.380
Revenue¥B
1.522
1.622
1.738
1.857
1.929
1.997
2.140
2.232
2.362
2.476
1.459
5.13%
5.59%
25
27.68
Revenue growth%
13.17
10.31
10.54
9.87
10.93
9.47
10.64
13.06
12.55
11.62
16.79
11.62
10.79
30
27.84
Gross margin%
12.64
14.75
17.40
14.83
16.20
13.83
11.86
9.22
8.42
10.51
11.41
10.51
13.24
73
18.13
Operating margin%
13.18
14.11
15.02
13.14
11.56
13.08
14.46
16.18
14.10
12.02
7.68
14.10
13.64
91
24.41
Net margin%
11.10
9.08
11.64
12.42
15.39
13.98
15.80
13.05
13.48
15.81
4.32
13.98
13.26
39
16.42
P/E ratio (avg)x
37.38
38.70
38.07
42.14
41.32
40.60
45.95
45.38
41.50
43.19
15.00
43.19
41.41
40
19.39
EV/EBITx
31.53
33.95
33.95
35.62
32.09
34.56
29.55
26.82
26.37
24.62
27.17
26.82
31.81
9
6.76
FCF yield (avg)%
20.15
22.48
24.86
22.29
24.79
24.92
21.95
19.09
18.33
15.64
21.09
19.09
22.12
49
18.81
FCF margin%
12.65
13.75
13.92
14.82
16.99
14.72
17.32
16.57
15.72
15.64
16.66
15.72
15.23
85
0.617
FCF / Net incomex
1.659
1.624
1.802
2.030
2.381
2.511
2.641
3.072
2.990
2.857
0.846
2.857
2.446
55
16.37
ROIC%
10.90
9.70
9.39
8.08
9.85
8.13
9.32
11.56
8.66
6.12
8.83
8.66
9.35
47
23.77
Return on equity%
27.98
27.67
26.04
26.75
24.07
25.72
25.64
24.97
22.67
23.92
29.24
24.97
25.68
54
10.46
Return on assets%
11.01
8.74
8.70
10.47
10.11
10.58
8.31
8.22
5.71
3.33
6.04
8.22
8.72
11
0.42
EPS¥
0.78
0.82
0.83
0.75
0.79
0.78
0.81
0.79
0.77
0.75
0.45
(1.03%)
(0.02%)
—
23.01
EPS growth%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.38
3.31
17.68
0.40
0.40
24
0.50
Bookvalue per sh¥
0.29
0.26
0.28
0.28
0.26
0.25
0.24
0.22
0.22
0.21
0.13
(3.97%)
(2.20%)
—
0.29
FCF per share¥
0.19
0.19
0.21
0.23
0.26
0.28
0.25
0.24
0.22
0.20
0.58
(4.70%)
0.43%
—
0.64
Dividend per sh¥
0.74
0.72
0.68
0.63
0.64
0.66
0.74
0.77
0.73
0.81
0.13
4.69%
1.12%
—
24.09
Div yield (avg)%
20.53
21.04
19.18
19.33
19.48
17.17
16.32
17.32
14.37
15.04
9.43
16.32
18.25
92
20.93
Payout ratio%
1.61
3.43
6.17
8.57
6.08
6.08
5.99
8.37
7.59
6.00
22.39
6.08
6.08
44
2.320
Shares (diluted)B
2.622
2.936
3.405
3.525
3.319
3.644
4.193
4.655
4.776
4.521
2.226
6.37%
5.04%
45
12.01
Buyback yield%
28.74
28.13
28.14
25.78
23.40
24.50
26.21
25.77
23.11
25.58
13.08
25.58
25.78
62
0.217
D/E ratiox
0.246
0.252
0.258
0.235
0.202
0.194
0.200
0.203
0.196
0.186
1.383
0.196
0.203
26
1.630
Enterprise value¥B
1.442
1.666
1.649
1.616
1.575
1.543
1.789
2.126
2.399
2.675
0.956
11.17%
7.26%
67
1.599
LT debt¥B
0.496
0.579
0.671
0.779
0.879
1.024
1.184
1.177
1.229
1.286
1.271
7.91%
9.97%
68
Revenue
¥2.476B
5.59%
1.00×
Cost of revenue
¥1.308B
5.83%
1.02×
Operating expenses
¥447.3M
5.67%
1.01×
Cash and investments
17.48%
Goodwill & intangibles
15.95%