0.712
Revenue¥B
1.249
1.329
1.397
1.508
1.611
1.676
1.802
1.865
1.940
2.068
0.748
5.13%
5.69%
88
21.46
Revenue growth%
21.30
22.91
21.74
24.34
21.92
23.40
21.23
20.34
19.37
20.29
26.60
20.34
21.52
37
28.10
Gross margin%
29.46
30.03
27.11
27.93
27.27
26.19
24.02
26.74
25.17
25.61
20.19
25.61
26.92
35
14.44
Operating margin%
14.49
14.23
15.37
13.63
12.73
12.65
13.48
15.40
14.39
15.12
22.03
14.39
14.31
83
2.04
Net margin%
24.66
26.30
28.66
28.49
27.05
28.07
26.33
26.96
27.97
30.42
24.95
27.97
27.51
8
12.05
P/E ratio (avg)x
31.77
33.77
34.04
36.95
41.49
48.15
47.46
46.32
49.88
58.35
32.05
48.15
43.90
74
17.68
EV/EBITx
37.39
33.63
35.04
31.31
29.85
29.18
28.59
30.99
32.46
33.11
20.52
30.99
31.88
53
13.04
FCF yield (avg)%
21.71
21.35
24.24
24.67
27.15
24.99
23.33
25.88
25.44
23.46
8.55
24.99
24.46
24
26.57
FCF margin%
12.94
13.61
15.36
16.09
16.81
19.25
17.33
19.57
20.85
23.17
21.40
19.57
17.07
44
0.465
FCF / Net incomex
1.404
1.334
1.338
1.346
1.332
1.289
1.258
1.422
1.432
1.445
0.492
1.422
1.342
48
9.58
ROIC%
7.47
7.70
10.54
8.65
7.44
8.60
7.92
6.15
3.64
2.80
10.68
6.15
7.59
43
10.63
Return on equity%
18.21
15.49
18.05
16.97
14.48
15.37
16.53
14.17
15.72
18.55
19.47
15.72
16.12
6
14.45
Return on assets%
20.71
19.23
19.82
17.69
20.02
20.08
23.02
21.97
24.48
21.70
29.12
21.97
20.40
10
0.09
EPS¥
0.25
0.23
0.22
0.21
0.23
0.26
0.27
0.31
0.31
0.36
0.10
8.78%
5.03%
—
14.52
EPS growth%
8.22
11.17
10.81
9.13
8.77
11.38
13.24
14.84
12.58
11.42
22.08
12.58
11.28
32
0.16
Bookvalue per sh¥
0.21
0.23
0.22
0.25
0.28
0.28
0.30
0.33
0.34
0.35
0.14
4.58%
5.72%
—
0.07
FCF per share¥
0.12
0.11
0.12
0.13
0.14
0.13
0.12
0.11
0.12
0.11
0.08
(4.78%)
(1.14%)
—
0.11
Dividend per sh¥
0.21
0.24
0.24
0.28
0.28
0.32
0.32
0.31
0.30
0.33
0.04
3.05%
4.98%
—
11.95
Div yield (avg)%
21.00
18.57
15.95
17.61
20.35
22.16
21.73
19.97
18.04
19.13
10.60
19.97
19.55
69
11.69
Payout ratio%
15.68
15.30
16.50
17.10
17.44
19.26
19.90
17.30
19.24
21.04
13.67
19.26
17.37
51
4.079
Shares (diluted)B
4.581
4.357
4.265
4.696
4.579
4.570
4.583
4.627
4.558
4.758
4.242
0.77%
(0.49%)
11
29.00
Buyback yield%
17.51
16.76
19.17
19.41
19.12
21.15
19.81
18.09
19.86
22.42
18.72
19.86
19.29
31
0.321
D/E ratiox
1.727
1.665
1.734
1.580
1.483
1.588
1.719
1.573
1.760
1.722
0.632
1.719
1.692
37
0.245
Enterprise value¥B
0.594
0.597
0.559
0.614
0.633
0.628
0.545
0.476
0.519
0.514
2.001
(4.09%)
(0.71%)
33
0.272
LT debt¥B
1.021
1.026
0.979
1.048
1.022
1.120
1.045
1.070
0.976
1.032
2.152
0.19%
(0.93%)
69
Revenue
¥2.068B
5.69%
1.00×
Cost of revenue
¥1.425B
5.75%
1.01×
Operating expenses
¥210.0M
5.19%
0.95×
Cash and investments
19.49%
Goodwill & intangibles
15.91%