0.446
Revenue¥B
0.893
0.905
0.926
0.931
0.972
1.000
1.004
1.014
1.023
1.064
0.471
1.81%
2.07%
88
22.44
Revenue growth%
30.68
32.80
30.86
31.39
30.52
28.86
25.94
23.07
21.98
22.11
27.53
23.07
29.69
7
12.91
Gross margin%
16.57
14.32
13.16
10.53
7.61
7.78
5.15
7.69
4.99
2.70
15.01
5.15
7.74
6
15.41
Operating margin%
15.65
12.69
10.87
9.11
7.58
7.57
5.22
7.82
6.59
9.05
8.81
7.57
8.43
52
23.65
Net margin%
17.61
15.02
15.87
18.69
16.23
18.17
20.15
21.74
24.62
24.50
23.44
21.74
18.43
92
9.661
P/E ratio (avg)x
32.00
32.40
31.66
30.66
31.34
30.40
32.16
28.75
29.16
25.88
17.19
29.16
31.00
23
9.316
EV/EBITx
47.05
47.82
54.40
58.22
61.46
60.67
60.05
62.32
67.07
73.24
23.80
62.32
60.36
90
10.13
FCF yield (avg)%
32.20
33.50
31.89
32.63
32.09
33.23
33.37
32.94
35.03
36.68
27.51
33.37
33.08
41
7.86
FCF margin%
13.11
10.50
8.34
9.48
8.26
9.93
7.16
9.59
7.92
6.82
27.52
7.92
8.91
21
0.197
FCF / Net incomex
0.437
0.461
0.451
0.439
0.478
0.455
0.407
0.438
0.480
0.512
0.116
0.455
0.453
68
16.35
ROIC%
19.23
18.76
17.88
16.70
18.15
16.86
19.26
16.28
13.53
15.97
4.99
16.28
17.37
77
19.43
Return on equity%
13.41
11.89
8.94
6.89
9.51
12.13
13.09
15.54
18.26
15.93
28.40
15.54
12.61
67
21.00
Return on assets%
18.00
19.99
21.44
23.52
25.57
24.84
22.94
20.06
22.94
21.91
4.32
22.94
22.42
48
2.49
EPS¥
2.31
2.38
2.72
2.69
2.47
2.83
2.88
3.10
3.53
3.28
2.67
5.77%
3.67%
—
26.76
EPS growth%
30.31
28.61
29.38
30.88
27.97
28.76
26.96
25.04
25.99
26.93
15.77
26.93
28.29
80
1.70
Bookvalue per sh¥
5.52
5.56
6.32
7.08
7.31
6.83
7.20
7.32
7.15
7.07
3.35
(0.69%)
3.59%
—
3.03
FCF per share¥
1.79
1.77
1.85
1.64
1.53
1.49
1.30
1.28
1.36
1.45
0.87
(1.15%)
(1.52%)
—
3.37
Dividend per sh¥
1.22
1.25
1.14
1.10
1.16
1.13
1.05
1.05
1.06
1.09
1.24
(1.13%)
(1.76%)
—
4.38
Div yield (avg)%
22.25
21.82
19.54
19.40
20.32
18.76
17.91
15.74
13.77
11.05
19.39
15.74
19.08
71
25.05
Payout ratio%
6.45
8.15
9.35
6.66
8.05
5.81
2.97
1.62
2.42
0.67
8.57
2.42
6.13
77
108.7
Shares (diluted)M
100.5
90.49
95.11
83.29
82.05
83.08
86.81
81.77
79.54
71.93
107.9
(2.60%)
(4.02%)
13
22.41
Buyback yield%
21.30
18.80
20.42
22.76
21.31
18.94
21.70
21.24
22.98
20.53
3.29
21.24
21.27
16
1.653
D/E ratiox
0.849
0.932
0.838
0.736
0.751
0.750
0.743
0.660
0.595
0.653
0.505
0.660
0.747
78
259.8
Enterprise value¥M
188.6
169.1
160.9
150.1
149.9
167.4
155.2
150.5
166.3
172.1
555.9
2.80%
(1.71%)
50
0.850
LT debt¥B
0.982
1.082
1.106
1.072
1.084
1.078
1.117
1.083
1.021
0.984
0.157
(1.93%)
1.10%
44
Revenue
¥1.064B
2.07%
1.00×
Cost of revenue
¥625.6M
1.98%
0.99×
Operating expenses
¥188.1M
1.78%
0.97×
Cash and investments
19.14%
Goodwill & intangibles
14.10%