0.807
Revenue¥B
1.592
1.595
1.587
1.599
1.623
1.661
1.637
1.693
1.686
1.686
0.883
0.76%
0.55%
64
11.75
Revenue growth%
26.34
27.01
26.98
25.42
26.50
29.15
26.75
24.49
25.51
26.44
24.19
26.44
26.47
37
9.36
Gross margin%
18.03
20.35
20.11
19.08
21.35
18.50
18.40
20.65
22.77
25.68
19.88
20.65
20.23
68
26.68
Operating margin%
8.98
8.04
8.82
6.35
6.95
9.25
11.18
8.70
11.02
9.61
21.06
9.61
8.90
19
10.70
Net margin%
27.20
26.90
29.66
31.91
34.56
36.38
35.45
33.12
30.44
27.75
14.20
33.12
31.17
61
7.961
P/E ratio (avg)x
14.18
14.69
12.63
13.30
12.23
13.02
12.72
11.44
11.61
10.32
22.35
11.61
12.68
30
14.84
EV/EBITx
13.08
12.48
13.81
12.43
12.45
12.08
11.90
12.25
13.29
12.54
34.44
12.25
12.47
14
22.84
FCF yield (avg)%
25.32
27.43
30.28
30.07
31.00
32.11
33.44
34.36
32.03
32.95
5.46
32.95
31.51
56
4.93
FCF margin%
3.92
1.44
2.09
0.40
2.74
3.18
0.68
0.40
0.40
0.40
19.18
0.40
1.06
40
1.268
FCF / Net incomex
1.253
1.321
1.281
1.201
1.368
1.433
1.441
1.420
1.542
1.578
0.415
1.441
1.394
94
14.95
ROIC%
2.50
0.40
2.24
4.60
4.47
3.23
2.04
3.01
1.84
1.77
16.06
2.04
2.37
56
23.85
Return on equity%
8.39
11.17
11.75
13.73
12.87
15.27
13.61
11.12
12.22
11.62
16.88
12.22
11.98
95
26.49
Return on assets%
19.82
17.47
16.57
15.30
13.56
13.66
12.92
13.26
11.79
8.84
2.83
12.92
13.61
40
8.50
EPS¥
3.11
2.83
2.53
2.33
2.27
2.46
2.54
2.62
2.86
2.83
9.33
4.52%
(2.40%)
—
9.28
EPS growth%
11.77
13.27
12.79
11.19
9.35
8.46
6.42
5.70
5.19
6.69
26.89
6.42
8.90
31
5.26
Bookvalue per sh¥
2.59
2.59
2.31
2.24
2.21
2.45
2.69
2.62
2.48
2.76
5.85
4.56%
1.55%
—
3.54
FCF per share¥
11.39
12.98
12.08
11.50
12.88
13.29
13.57
14.98
16.12
18.40
8.79
7.39%
4.28%
—
2.20
Dividend per sh¥
10.19
11.78
12.02
11.40
12.78
12.70
13.43
12.47
14.08
13.95
5.62
1.77%
3.80%
—
12.02
Div yield (avg)%
0.40
1.48
4.39
5.90
3.53
5.62
3.00
4.56
3.77
1.09
6.29
3.77
3.65
62
29.07
Payout ratio%
11.08
8.47
6.03
4.24
3.23
5.56
7.52
8.12
5.74
5.95
21.45
5.95
5.99
69
145.9
Shares (diluted)M
126.8
141.6
148.8
142.7
128.5
141.8
130.3
131.9
142.0
143.8
143.3
2.27%
0.24%
92
4.58
Buyback yield%
24.26
21.86
19.75
22.08
21.61
24.29
23.21
20.82
18.37
16.93
29.74
20.82
21.74
14
1.224
D/E ratiox
1.318
1.215
1.236
1.272
1.377
1.269
1.413
1.333
1.440
1.439
1.006
1.413
1.325
46
1.906
Enterprise value¥B
2.526
2.663
2.841
3.124
3.033
3.465
3.291
3.533
3.539
3.974
0.439
5.56%
5.10%
58
0.804
LT debt¥B
2.084
2.282
2.496
2.531
2.472
2.626
2.863
2.742
3.018
3.007
1.576
4.00%
3.98%
23
Revenue
¥1.686B
0.55%
1.00×
Cost of revenue
¥1.180B
0.68%
1.01×
Operating expenses
¥210.8M
(0.25%)
0.92×
Cash and investments
14.61%