1.027
Revenue¥B
0.976
0.979
0.974
0.972
0.984
0.997
1.024
1.052
1.033
1.045
1.093
1.20%
0.60%
78
2.50
Revenue growth%
29.15
30.25
31.49
28.77
30.71
28.47
26.06
24.80
25.62
25.21
24.54
25.62
28.62
60
9.18
Gross margin%
18.13
21.08
18.38
15.52
18.15
18.78
15.80
17.48
19.62
20.28
17.66
18.78
18.27
22
24.65
Operating margin%
14.44
12.98
11.68
10.93
12.12
12.80
10.45
8.30
9.68
9.10
21.27
9.68
11.31
61
8.76
Net margin%
34.45
34.63
33.72
33.36
32.05
30.81
28.94
27.30
30.06
31.29
3.18
30.06
31.67
74
9.579
P/E ratio (avg)x
16.37
17.82
19.95
22.21
25.21
26.10
28.11
30.24
27.42
30.04
28.35
28.11
25.66
86
8.267
EV/EBITx
19.84
18.52
21.48
24.89
27.59
31.94
34.53
32.98
33.64
38.13
27.04
33.64
29.76
48
29.90
FCF yield (avg)%
15.58
14.82
13.51
12.90
10.61
11.09
8.17
8.60
6.24
7.67
17.88
8.17
10.85
74
4.75
FCF margin%
17.85
20.58
18.63
21.26
18.43
16.73
18.74
21.55
20.34
18.53
25.52
18.74
18.68
65
0.366
FCF / Net incomex
0.542
0.530
0.495
0.543
0.545
0.528
0.480
0.460
0.488
0.503
1.404
0.488
0.515
65
6.21
ROIC%
7.86
9.54
8.11
8.72
9.82
8.61
8.88
8.61
5.63
4.96
4.23
8.61
8.61
18
6.47
Return on equity%
28.09
25.63
22.64
22.95
24.49
26.95
28.38
26.46
28.52
25.53
26.03
26.95
26.04
41
10.84
Return on assets%
26.20
23.66
23.85
23.14
22.94
24.64
22.07
23.00
23.71
25.68
27.06
23.71
23.68
76
4.70
EPS¥
13.58
13.53
14.38
15.56
18.55
20.81
22.44
26.60
30.29
33.47
5.14
12.53%
9.99%
—
21.20
EPS growth%
9.75
10.01
11.22
11.22
9.63
7.87
4.99
5.49
4.28
4.58
8.32
4.99
8.75
26
5.97
Bookvalue per sh¥
15.39
16.57
17.82
16.73
17.88
17.62
19.81
18.90
19.09
19.42
3.64
1.67%
3.18%
—
13.53
FCF per share¥
7.97
9.39
10.71
10.62
12.49
13.29
15.22
16.83
18.41
20.58
12.87
10.50%
9.76%
—
4.00
Dividend per sh¥
3.57
3.81
3.57
3.27
3.15
3.01
2.63
2.34
2.14
2.18
10.99
(7.09%)
(5.19%)
—
2.91
Div yield (avg)%
21.72
21.37
21.38
23.82
22.90
23.37
26.28
29.26
31.43
32.46
8.97
29.26
23.60
28
26.59
Payout ratio%
2.92
2.01
0.40
1.44
3.18
1.69
1.02
0.40
0.40
1.07
11.41
1.02
1.25
56
89.22
Shares (diluted)M
108.7
105.8
112.9
120.6
116.1
132.1
131.8
121.7
120.0
112.7
90.81
(0.60%)
0.81%
36
11.47
Buyback yield%
5.74
5.46
7.28
5.45
7.23
9.31
9.36
8.03
5.68
4.25
20.65
8.03
6.49
89
0.617
D/E ratiox
0.596
0.664
0.673
0.780
0.925
0.935
1.011
1.045
1.033
1.167
0.924
1.033
0.930
47
1.129
Enterprise value¥B
1.371
1.476
1.366
1.436
1.392
1.286
1.368
1.392
1.452
1.510
0.559
1.65%
1.58%
49
500.9
LT debt¥M
137.8
149.6
159.8
183.1
209.4
219.1
232.9
222.3
235.0
250.5
209.1
3.65%
7.41%
70
Revenue
¥1.045B
0.60%
1.00×
Cost of revenue
¥573.4M
0.75%
1.01×
Operating expenses
¥163.4M
0.01%
0.94×
Goodwill & intangibles
18.79%