0.556
Revenue¥B
0.818
0.881
0.949
1.028
1.087
1.183
1.262
1.352
1.421
1.537
0.587
7.18%
7.27%
7
7.11
Revenue growth%
18.07
17.27
19.19
20.21
19.90
17.30
17.65
18.49
16.92
19.56
4.69
17.65
18.28
63
10.11
Gross margin%
11.58
11.87
12.61
10.11
12.34
10.70
10.93
8.62
9.62
8.60
8.18
9.62
10.82
55
2.77
Operating margin%
6.13
5.50
2.68
4.79
4.26
3.88
4.68
3.16
2.51
0.66
8.86
3.16
4.07
12
4.09
Net margin%
24.22
25.91
28.53
30.15
32.81
32.46
30.51
30.79
30.65
29.85
13.64
30.65
30.33
92
9.398
P/E ratio (avg)x
44.37
49.65
55.00
53.11
57.70
56.70
59.61
69.33
69.68
79.20
24.89
69.33
57.20
41
31.26
EV/EBITx
16.42
16.93
16.48
16.16
17.03
18.17
19.03
19.31
20.14
20.94
8.449
19.31
17.60
19
24.70
FCF yield (avg)%
28.38
29.19
31.77
29.19
29.18
29.29
30.52
29.23
27.72
29.01
17.53
29.23
29.19
84
3.06
FCF margin%
2.27
2.02
0.40
0.40
1.18
0.40
0.40
1.98
0.91
0.40
13.17
0.40
0.65
75
1.151
FCF / Net incomex
1.683
1.800
1.879
2.171
2.412
2.408
2.696
2.994
3.559
3.484
0.513
2.994
2.410
18
17.31
ROIC%
11.88
11.38
9.58
7.64
10.06
12.79
14.99
13.61
14.85
14.94
6.15
14.85
12.33
71
22.40
Return on equity%
21.94
23.46
20.99
18.23
18.78
18.62
21.55
19.75
22.22
21.47
21.20
21.47
21.23
59
5.20
Return on assets%
20.71
17.92
19.24
20.33
17.99
17.18
16.06
13.19
13.62
14.82
29.36
14.82
17.55
23
0.94
EPS¥
1.66
1.60
1.79
1.69
1.56
1.72
1.77
1.63
1.68
1.67
0.97
1.33%
(0.51%)
—
10.06
EPS growth%
21.61
19.39
18.39
18.24
16.68
17.80
16.67
19.59
22.35
20.57
15.75
19.59
18.89
57
1.25
Bookvalue per sh¥
4.07
3.87
3.59
3.91
4.02
4.40
4.19
4.04
4.28
4.79
3.02
3.57%
2.99%
—
3.75
FCF per share¥
1.36
1.32
1.26
1.28
1.43
1.40
1.37
1.26
1.26
1.16
1.59
(4.11%)
(1.70%)
—
1.53
Dividend per sh¥
0.85
0.80
0.84
0.83
0.85
0.81
0.88
0.83
0.73
0.68
0.78
(4.38%)
(1.51%)
—
18.87
Div yield (avg)%
7.19
5.88
4.75
6.41
8.29
6.14
5.39
7.03
4.76
1.77
26.82
5.39
6.01
71
8.10
Payout ratio%
18.39
16.79
16.09
16.14
13.47
15.68
18.14
16.75
15.52
15.39
9.28
15.68
16.11
23
270.4
Shares (diluted)M
195.4
203.3
216.2
192.2
168.4
177.0
155.1
156.1
164.9
182.2
269.2
1.58%
(1.67%)
30
13.14
Buyback yield%
22.11
24.95
24.59
21.64
19.32
17.73
18.30
15.87
14.67
11.68
20.80
15.87
18.81
88
0.302
D/E ratiox
1.930
2.150
2.069
2.245
2.552
2.649
2.762
3.094
3.576
3.714
1.654
3.094
2.600
13
777.0
Enterprise value¥M
526.3
494.6
463.8
481.0
559.9
573.3
581.9
550.5
601.7
583.1
600.5
0.81%
0.44%
94
0.570
LT debt¥B
0.710
0.755
0.826
0.740
0.788
0.820
0.751
0.760
0.808
0.856
1.028
1.67%
1.40%
55
Revenue
¥1.537B
7.27%
1.00×
Cost of revenue
¥770.7M
7.17%
0.99×
Operating expenses
¥307.2M
7.29%
1.00×
Goodwill & intangibles
19.16%
Cash and investments
15.69%