0.120
Revenue¥B
0.698
0.760
0.828
0.890
0.947
0.991
1.043
1.136
1.188
1.283
0.124
6.28%
6.88%
35
27.82
Revenue growth%
31.12
31.20
29.71
27.55
30.11
28.42
26.79
26.50
26.09
27.89
17.56
26.79
28.15
23
12.51
Gross margin%
21.12
18.99
21.00
22.83
23.03
20.61
21.11
21.84
19.73
19.23
28.79
20.61
21.05
42
19.43
Operating margin%
29.60
26.74
26.69
28.60
29.26
32.10
34.74
32.67
33.28
31.83
4.64
32.67
30.71
29
26.93
Net margin%
22.58
23.43
23.81
21.54
22.89
22.26
23.40
20.90
20.63
22.02
23.82
22.02
22.42
54
16.63
P/E ratio (avg)x
7.599
7.190
7.693
7.934
7.349
7.232
6.425
6.858
6.246
5.828
14.47
6.425
7.211
33
35.44
EV/EBITx
50.02
47.74
48.57
44.87
50.79
51.40
58.64
58.24
59.48
59.04
16.34
58.64
51.09
35
17.42
FCF yield (avg)%
2.59
2.28
0.53
1.50
3.70
5.20
4.09
1.29
0.40
1.49
10.47
1.49
1.89
56
6.44
FCF margin%
7.95
6.45
7.26
9.68
8.58
5.97
5.46
5.13
3.31
3.11
21.33
5.13
6.21
19
0.401
FCF / Net incomex
1.560
1.796
2.065
2.201
2.274
2.630
3.007
3.181
3.378
3.237
0.116
3.181
2.452
24
5.71
ROIC%
6.16
8.67
8.18
10.02
9.24
7.14
4.76
7.03
6.85
9.71
27.37
7.03
7.66
50
26.59
Return on equity%
25.78
28.53
29.55
28.22
27.18
27.43
24.56
26.54
25.39
26.80
11.86
26.54
26.99
32
5.20
Return on assets%
0.75
2.39
0.80
0.59
0.40
0.84
2.91
2.92
3.05
0.95
23.14
2.91
0.89
52
11.20
EPS¥
2.71
2.74
2.82
2.80
2.82
2.85
3.04
3.37
3.44
4.03
12.45
7.37%
4.89%
—
5.13
EPS growth%
7.44
9.04
10.81
8.11
9.39
12.37
9.74
8.85
7.25
8.07
8.73
8.85
8.94
24
6.10
Bookvalue per sh¥
7.90
8.38
8.96
8.88
8.77
9.76
10.60
10.10
10.45
10.12
6.54
2.91%
1.94%
—
12.01
FCF per share¥
4.31
4.05
4.65
5.00
5.18
5.54
5.51
5.87
6.14
6.82
2.90
5.66%
6.09%
—
5.34
Dividend per sh¥
7.24
6.66
6.72
6.22
6.02
6.50
6.51
5.83
5.25
4.55
9.22
(5.46%)
(4.94%)
—
21.11
Div yield (avg)%
32.62
29.88
29.32
27.27
24.37
25.47
27.81
25.54
23.57
21.72
22.38
25.47
26.40
86
5.42
Payout ratio%
12.81
13.14
15.44
13.39
11.18
9.28
10.15
9.62
12.17
14.85
18.52
10.15
12.49
74
102.1
Shares (diluted)M
108.9
120.2
125.7
121.1
115.7
111.3
101.7
106.2
119.8
121.6
98.07
1.00%
2.23%
50
20.98
Buyback yield%
2.87
5.85
3.48
5.26
3.74
4.94
6.52
3.53
4.96
3.01
6.94
4.94
4.34
63
1.329
D/E ratiox
0.195
0.225
0.254
0.286
0.282
0.301
0.319
0.341
0.351
0.378
1.115
0.341
0.294
87
0.731
Enterprise value¥B
1.220
1.398
1.463
1.460
1.534
1.612
1.722
1.960
2.268
2.316
0.156
8.59%
6.25%
77
809.9
LT debt¥M
468.4
457.8
404.6
388.3
358.8
332.9
325.8
316.4
312.9
316.4
865.9
(2.49%)
(4.79%)
77
Revenue
¥1.283B
6.88%
1.00×
Cost of revenue
¥607.9M
6.96%
1.01×
Operating expenses
¥294.0M
7.21%
1.03×
Goodwill & intangibles
14.25%