0.232
Revenue¥B
0.805
0.873
0.954
1.057
1.147
1.261
1.397
1.483
1.588
1.754
0.251
8.88%
9.11%
70
13.07
Revenue growth%
19.23
16.97
18.63
18.08
18.71
18.67
16.19
17.27
18.12
15.77
2.88
17.27
18.10
73
28.24
Gross margin%
24.14
27.07
27.80
28.59
31.34
30.89
29.12
31.97
33.14
30.90
21.94
30.90
30.01
28
12.66
Operating margin%
21.26
19.50
20.71
19.14
17.05
16.55
18.54
20.37
19.87
18.36
28.57
18.54
19.32
11
24.77
Net margin%
22.48
20.39
19.83
21.27
20.48
19.63
22.29
21.47
24.08
23.60
25.35
22.29
21.37
6
10.35
P/E ratio (avg)x
18.59
18.47
17.20
18.67
17.29
17.99
19.07
19.52
17.91
18.73
16.97
18.73
18.53
86
35.20
EV/EBITx
17.57
15.98
15.66
14.78
14.00
14.04
14.83
15.70
15.99
16.91
31.25
15.70
15.68
36
11.02
FCF yield (avg)%
14.53
12.59
15.22
13.52
10.73
8.35
8.35
9.60
11.07
8.51
10.43
8.51
10.90
55
8.98
FCF margin%
12.71
12.79
10.76
11.69
9.25
6.67
6.88
9.48
11.59
14.47
13.88
9.48
11.17
73
0.333
FCF / Net incomex
0.418
0.448
0.462
0.492
0.527
0.521
0.523
0.503
0.551
0.568
0.487
0.523
0.512
18
17.39
ROIC%
15.51
18.05
18.14
16.83
16.01
16.74
15.23
16.13
16.24
19.21
25.95
16.24
16.49
59
3.24
Return on equity%
21.24
21.48
22.44
20.87
21.40
22.78
25.21
22.85
24.89
24.59
20.63
24.59
22.61
8
26.97
Return on assets%
2.59
0.47
0.73
0.85
3.72
5.02
2.70
5.41
6.48
6.12
22.81
5.41
3.21
35
0.94
EPS¥
0.45
0.44
0.47
0.46
0.52
0.51
0.48
0.54
0.52
0.58
0.98
2.44%
3.57%
—
3.03
EPS growth%
12.99
13.96
11.15
8.39
8.24
5.69
7.00
6.66
8.54
8.90
26.34
7.00
8.47
19
0.75
Bookvalue per sh¥
1.11
1.29
1.38
1.66
1.98
2.21
2.58
2.73
2.91
3.27
1.42
10.54%
12.85%
—
0.80
FCF per share¥
0.35
0.39
0.39
0.38
0.37
0.37
0.40
0.41
0.38
0.40
0.38
1.51%
0.69%
—
2.01
Dividend per sh¥
1.28
1.14
1.10
1.12
1.10
1.09
1.14
1.02
1.02
0.89
1.05
(4.14%)
(3.34%)
—
10.01
Div yield (avg)%
15.13
16.26
18.60
16.60
14.34
12.14
11.73
9.33
9.29
8.57
28.85
9.33
13.24
62
29.54
Payout ratio%
1.02
0.40
2.88
4.69
5.26
4.43
2.70
2.14
1.47
0.40
25.65
2.14
2.42
64
703.3
Shares (diluted)M
900.8
957.2
899.4
896.1
897.2
810.3
883.7
845.6
865.4
851.9
734.7
(1.03%)
0.61%
88
23.42
Buyback yield%
17.14
18.22
17.48
15.53
15.57
17.05
18.90
20.29
21.12
23.43
3.83
20.29
17.85
7
0.726
D/E ratiox
2.039
2.112
2.257
2.130
2.286
2.468
2.441
2.648
2.799
2.947
1.083
2.648
2.364
72
1,200
Enterprise value¥M
573.1
513.2
521.0
504.2
475.2
446.3
443.9
464.7
408.7
374.9
243.5
(4.63%)
(4.27%)
22
196.7
LT debt¥M
197.4
190.0
174.8
174.2
163.8
152.4
149.7
145.8
133.7
145.3
909.5
(2.37%)
(3.76%)
49
Revenue
¥1.754B
9.11%
1.00×
Cost of revenue
¥1.104B
9.17%
1.01×
Operating expenses
¥373.5M
9.14%
1.00×
Goodwill & intangibles
18.35%
Cash and investments
18.22%