0.599
Revenue¥B
0.642
0.689
0.743
0.775
0.810
0.871
0.937
0.978
1.029
1.101
0.665
6.33%
6.30%
65
29.44
Revenue growth%
8.92
6.24
7.38
7.95
7.52
8.50
6.36
6.97
9.35
10.05
23.31
8.50
7.74
22
19.71
Gross margin%
30.91
30.76
28.31
29.88
27.36
26.86
29.21
32.17
30.75
31.14
23.80
30.75
30.32
57
5.96
Operating margin%
12.61
11.80
9.48
11.25
9.30
10.25
11.87
12.16
13.49
13.35
29.51
12.16
11.83
29
27.88
Net margin%
13.60
11.67
10.24
10.25
13.20
11.96
13.26
11.92
13.24
15.59
14.08
13.24
12.58
85
11.66
P/E ratio (avg)x
9.492
10.30
11.31
12.00
11.27
12.52
14.01
12.93
13.75
14.42
29.99
13.75
12.26
29
25.96
EV/EBITx
15.43
18.27
19.55
22.02
24.95
26.21
30.50
31.88
33.56
32.49
31.27
31.88
25.58
89
2.21
FCF yield (avg)%
17.81
16.09
15.36
14.97
13.11
11.93
9.88
9.88
7.24
7.15
4.91
9.88
12.52
37
7.95
FCF margin%
0.40
0.40
0.40
2.50
4.52
3.94
1.13
1.50
0.40
3.08
17.99
1.50
1.31
88
0.347
FCF / Net incomex
2.020
2.108
2.154
2.506
2.625
2.963
3.084
3.430
3.446
3.757
1.581
3.430
2.794
44
21.13
ROIC%
12.87
13.19
11.36
13.88
12.13
12.92
13.59
10.89
9.70
10.52
5.35
10.89
12.50
45
3.71
Return on equity%
28.02
27.98
29.02
31.62
32.18
33.50
30.53
28.27
29.38
30.44
11.08
30.44
29.91
87
25.01
Return on assets%
15.95
17.24
14.80
12.55
12.74
14.95
14.75
15.32
13.99
11.71
18.48
14.75
14.77
88
0.65
EPS¥
0.79
0.74
0.77
0.80
0.79
0.86
0.96
0.99
0.89
0.98
0.71
4.20%
3.01%
—
15.30
EPS growth%
24.10
25.47
24.60
27.28
25.95
28.42
31.28
28.35
28.13
26.34
14.60
28.35
26.81
47
0.79
Bookvalue per sh¥
0.42
0.43
0.47
0.47
0.40
0.41
0.43
0.46
0.50
0.54
0.53
5.95%
1.78%
—
0.20
FCF per share¥
0.97
1.10
1.28
1.36
1.47
1.47
1.64
1.63
1.84
1.77
0.57
3.78%
6.61%
—
0.53
Dividend per sh¥
0.34
0.41
0.45
0.44
0.50
0.58
0.59
0.59
0.67
0.80
0.24
9.91%
8.92%
—
18.69
Div yield (avg)%
0.50
1.67
0.40
0.40
0.40
0.40
0.70
0.40
0.93
0.61
16.86
0.61
0.45
11
27.52
Payout ratio%
22.00
22.83
22.32
19.50
17.45
15.70
13.34
13.71
12.77
14.38
26.30
13.71
16.57
31
0.684
Shares (diluted)B
0.746
0.737
0.844
0.824
0.953
1.124
1.191
1.269
1.489
1.536
0.678
10.01%
7.29%
42
8.99
Buyback yield%
9.09
7.39
6.12
3.91
3.48
4.26
5.62
5.47
2.74
5.28
10.79
5.28
5.38
34
0.443
D/E ratiox
1.815
1.791
1.898
1.744
1.766
1.942
1.924
1.820
1.750
1.577
0.552
1.820
1.803
6
46.33
Enterprise value¥M
942.9
937.2
851.1
786.1
852.7
768.0
823.6
904.9
839.3
852.1
550.7
(0.01%)
(0.20%)
35
0.262
LT debt¥B
0.850
0.922
0.919
0.981
1.068
1.181
1.397
1.474
1.611
1.723
0.893
10.04%
9.39%
46
Revenue
¥1.101B
6.30%
1.00×
Cost of revenue
¥713.6M
6.46%
1.02×
Operating expenses
¥128.3M
6.03%
0.97×
Goodwill & intangibles
19.67%
Cash and investments
16.33%