0.596
Revenue¥B
1.241
1.307
1.380
1.413
1.449
1.473
1.494
1.579
1.631
1.666
0.647
2.83%
3.19%
72
23.26
Revenue growth%
25.16
27.35
24.98
27.20
29.55
27.69
28.68
27.67
28.74
30.86
9.17
28.68
27.68
78
8.95
Gross margin%
8.82
9.75
12.36
13.13
15.19
17.84
15.65
14.39
14.38
15.63
17.09
15.63
14.38
25
13.84
Operating margin%
9.55
12.08
9.59
7.00
4.02
2.20
0.56
0.40
2.49
4.26
10.60
2.20
4.14
9
24.21
Net margin%
13.65
15.98
15.72
16.45
14.97
17.64
19.77
19.70
16.99
19.82
13.97
19.70
16.72
90
9.028
P/E ratio (avg)x
32.84
33.39
34.63
31.30
32.93
30.00
31.76
31.41
27.47
26.01
32.47
30.00
31.58
68
24.02
EV/EBITx
20.68
22.46
20.17
18.66
17.32
19.08
19.81
18.86
17.76
18.69
14.20
18.86
18.97
79
5.79
FCF yield (avg)%
35.88
37.38
36.28
38.40
39.43
38.48
38.75
38.88
41.59
40.22
17.99
38.88
38.62
29
3.42
FCF margin%
6.67
6.09
5.04
3.83
1.35
0.40
2.06
0.98
0.40
2.28
26.90
0.98
2.17
64
0.682
FCF / Net incomex
0.310
0.292
0.291
0.293
0.271
0.273
0.286
0.261
0.254
0.286
1.560
0.273
0.286
70
19.16
ROIC%
23.48
23.78
25.67
24.18
22.82
22.02
24.62
22.32
25.25
25.07
12.34
24.62
23.98
22
12.00
Return on equity%
11.58
11.35
14.26
14.75
15.28
13.58
13.11
12.00
13.29
15.34
14.52
13.29
13.43
44
8.83
Return on assets%
7.97
8.57
9.95
10.83
8.15
9.48
12.14
12.76
10.41
11.38
18.55
11.38
10.18
59
1.14
EPS¥
0.70
0.76
0.73
0.64
0.66
0.70
0.68
0.72
0.62
0.65
1.19
(0.36%)
(1.26%)
—
3.32
EPS growth%
20.27
17.89
20.75
23.44
22.31
24.52
21.83
23.83
26.05
25.36
28.31
24.52
22.87
35
1.00
Bookvalue per sh¥
0.61
0.59
0.60
0.65
0.73
0.66
0.67
0.74
0.67
0.70
1.32
(0.98%)
0.88%
—
0.52
FCF per share¥
1.30
1.28
1.29
1.15
1.02
1.11
1.07
1.16
1.17
1.13
1.27
2.21%
(2.38%)
—
1.06
Dividend per sh¥
0.74
0.81
0.76
0.73
0.73
0.77
0.81
0.79
0.87
0.92
1.11
4.81%
1.87%
—
19.40
Div yield (avg)%
31.19
33.63
33.54
32.89
30.82
32.01
33.23
33.60
36.00
35.13
22.47
33.60
33.38
47
16.40
Payout ratio%
8.26
8.56
6.23
3.69
6.07
5.68
4.57
1.81
4.19
7.17
29.99
4.57
5.88
80
0.873
Shares (diluted)B
1.338
1.311
1.323
1.248
1.452
1.496
1.591
1.756
1.904
2.160
0.884
8.27%
6.61%
9
6.81
Buyback yield%
12.29
10.85
10.33
11.68
12.17
9.77
12.06
14.86
16.71
14.97
24.60
14.86
12.12
26
0.384
D/E ratiox
0.256
0.259
0.273
0.283
0.313
0.302
0.275
0.277
0.284
0.281
1.103
0.281
0.279
67
1,043
Enterprise value¥M
126.8
135.8
133.2
142.0
136.8
160.5
177.6
179.3
209.5
242.9
990.1
12.17%
7.03%
21
0.745
LT debt¥B
1.297
1.224
1.253
1.355
1.541
1.782
1.664
1.674
1.733
1.986
1.481
5.20%
5.04%
44
Revenue
¥1.666B
3.19%
1.00×
Cost of revenue
¥706.0M
3.42%
1.02×
Operating expenses
¥391.1M
2.48%
0.93×
Cash and investments
18.22%
Goodwill & intangibles
15.24%