0.504
Revenue¥B
1.340
1.390
1.442
1.534
1.639
1.764
1.835
1.922
2.014
2.185
0.538
5.91%
5.77%
10
16.63
Revenue growth%
30.48
29.93
29.62
30.92
32.58
35.20
35.54
38.30
36.18
33.50
8.33
35.54
33.04
75
18.87
Gross margin%
28.51
28.37
31.09
33.79
33.91
32.06
34.59
36.70
38.82
35.92
29.16
35.92
33.85
88
5.78
Operating margin%
36.50
36.59
36.71
34.59
37.42
36.30
35.38
37.85
40.23
43.08
17.49
37.85
36.65
78
8.39
Net margin%
30.35
27.84
25.79
26.13
28.50
27.82
26.26
27.74
29.55
27.29
20.56
27.74
27.78
74
20.41
P/E ratio (avg)x
11.25
12.70
12.35
12.91
13.22
13.49
13.21
14.72
15.40
17.45
29.69
14.72
13.21
41
15.43
EV/EBITx
11.29
10.47
10.67
10.34
10.21
9.219
9.053
9.366
9.968
9.783
14.47
9.366
10.09
64
15.94
FCF yield (avg)%
23.90
23.57
23.87
25.18
24.65
27.56
28.41
30.93
28.57
29.26
15.28
28.57
26.37
26
18.69
FCF margin%
26.21
26.82
29.14
29.23
26.30
26.76
26.03
25.91
26.12
28.00
21.15
26.12
26.53
59
0.227
FCF / Net incomex
0.616
0.637
0.714
0.709
0.751
0.834
0.809
0.866
0.806
0.819
1.139
0.819
0.779
91
25.31
ROIC%
20.27
18.35
21.29
21.48
23.65
22.56
23.84
25.50
24.49
26.05
16.11
24.49
23.10
67
4.09
Return on equity%
20.27
19.39
16.74
17.43
16.28
15.72
15.96
18.72
19.01
16.53
8.07
16.53
17.08
16
21.34
Return on assets%
7.39
6.01
8.84
5.98
6.33
7.02
7.97
8.31
7.25
9.17
24.61
7.97
7.32
18
0.63
EPS¥
0.77
0.85
0.88
1.01
1.10
1.27
1.32
1.42
1.68
1.64
0.66
8.43%
9.36%
—
11.05
EPS growth%
12.86
11.26
13.17
13.69
13.39
11.86
12.64
10.31
10.87
8.50
11.34
10.87
12.25
31
2.00
Bookvalue per sh¥
0.40
0.37
0.40
0.45
0.44
0.48
0.53
0.60
0.65
0.63
1.82
7.39%
3.56%
—
0.40
FCF per share¥
0.54
0.54
0.55
0.54
0.59
0.64
0.66
0.69
0.64
0.61
0.74
0.88%
1.76%
—
1.75
Dividend per sh¥
1.46
1.33
1.20
1.12
1.03
0.94
0.99
1.07
1.00
1.09
1.73
1.04%
(3.42%)
—
23.36
Div yield (avg)%
13.77
16.50
18.56
17.23
17.71
15.29
17.71
20.69
17.90
17.83
28.06
17.83
17.71
60
17.61
Payout ratio%
23.65
25.80
24.20
26.64
25.18
25.57
23.07
23.07
21.40
22.52
18.37
23.07
23.92
28
0.401
Shares (diluted)B
0.716
0.752
0.805
0.774
0.808
0.836
0.950
1.070
1.241
1.361
0.393
10.98%
7.93%
87
18.80
Buyback yield%
27.91
26.49
27.76
27.61
24.71
25.92
24.95
25.75
26.47
29.31
20.58
25.92
26.48
64
1.162
D/E ratiox
1.161
1.084
1.144
0.968
0.848
0.917
0.970
0.922
0.967
0.960
0.514
0.960
0.967
37
1.800
Enterprise value¥B
1.248
1.326
1.529
1.641
1.797
1.790
2.061
2.164
2.399
2.428
0.838
6.20%
6.91%
20
1.396
LT debt¥B
1.091
1.057
0.979
1.061
0.981
1.066
1.049
0.973
0.943
0.975
0.987
(0.13%)
(0.23%)
65
Revenue
¥2.185B
5.77%
1.00×
Cost of revenue
¥1.294B
5.60%
0.98×
Operating expenses
¥414.7M
5.58%
0.98×
Cash and investments
17.47%